Department of Correctional
Services
The enacted budget makes the following changes to the Executive Budget (analysis as of March 30, 2009):
The 30-day amendments to the Executive Budget recommend (analysis as of 1/20/09):
According to the Assembly Yellow Book (analysis as of 1/5/2009) the Executive Budget:
According to the Senate White Book (analysis as of 1/9/2009):
|
Employee Impact: |
Pharsalia |
Mt McGregor |
Gabriels |
Georgetown |
Total |
|
Security |
55 |
45 |
73 |
60 |
233.0 |
|
Program |
7 |
1 |
8 |
9.5 |
25.5 |
|
Support |
16 |
3 |
21 |
18 |
58.0 |
|
Health |
1 |
1 |
2 |
1.5 |
5.5 |
|
Total |
79 |
50 |
104 |
89 |
322.0 |
|
Note: An additional 232 FTEs reductions are associated with annex closures which have not been identified, for a total FTE reduction of 554. |
|||||
The Executive Budget recommends (analysis as of December 17, 2008):
Making general confinement inmate eligible for the program if he or she is within three years of parole release or eligible for conditional release;
Raising the age of eligibility to participate from 40 years of age to 50 years of age; and
Expanding eligibility for limited merit time (a single six month allowance) to previously excluded class A-1 (non-drug) and violent felony offenders (not including murder in the first degree or any sex offense).
SFY 2009-10 savings: $4 million; SFY 2010-11 savings: $16 million)
| Department of Correctional Services | |||||
| Program Details-State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2008-09 Budget | 2009-10 Budget | 2009-10 Budget | Appropriation | Change |
| All Funds | $2,684,856,000 | $2,660,096,000 | $2,671,389,000 | ($13,467,000) | -0.5% |
| General Fund | $2,508,051,000 | $2,465,727,000 | $2,477,020,000 | ($31,031,000) | -1.2% |
| Special Revenue-Federal | $38,300,000 | $37,300,000 | $37,300,000 | ($1,000,000) | -2.6% |
| Special Revenue-Other | $19,950,000 | $35,750,000 | $35,750,000 | $15,800,000 | 79.2% |
| Enterprise Funds | $44,347,000 | $43,343,000 | $43,343,000 | ($1,004,000) | -2.3% |
| Internal Service | $74,208,000 | $77,976,000 | $77,976,000 | $3,768,000 | 5.1% |
| Personal Services | $1,899,470,000 | $1,871,330,000 | $1,876,580,000 | ($22,890,000) | -1.2% |
| Contractual Services | $351,937,000 | $334,382,000 | $334,382,000 | ($17,555,000) | -5.0% |
| Administration | $67,270,000 | $92,387,000 | $92,387,000 | $25,117,000 | 37.3% |
| Personal Service | $16,387,000 | $17,485,000 | $17,485,000 | $1,098,000 | 6.7% |
| Regular | $16,268,000 | $17,366,000 | $17,366,000 | $1,098,000 | 6.7% |
| Temporary Service | $119,000 | $119,000 | $119,000 | $0 | 0.0% |
| Nonpersonal Service | $7,651,000 | $7,651,000 | $7,651,000 | $0 | 0.0% |
| Supplies and materials | $399,000 | $399,000 | $399,000 | $0 | 0.0% |
| Travel | $354,000 | $354,000 | $354,000 | $0 | 0.0% |
| Contractual services | $6,218,000 | $6,218,000 | $6,218,000 | $0 | 0.0% |
| Equipment | $680,000 | $680,000 | $680,000 | $0 | 0.0% |
| Attica State Employees Victims Acct -(GF) | $2,000,000 | $2,000,000 | $2,000,000 | $0 | 0.0% |
| Special Revenue-Federal | $38,300,000 | $37,300,000 | $37,300,000 | ($1,000,000) | -2.6% |
| Special Revenue-Other | $250,000 | $25,250,000 | $25,250,000 | $25,000,000 | 10000.0% |
| Enterprise Funds | $2,682,000 | $2,701,000 | $2,701,000 | $19,000 | 0.7% |
| Youth Offender Grant Program (SRF) | $0 | $1,300,000 | $1,300,000 | $1,300,000 | 100.0% |
| Correctional Services - NIC Grants (SRF) | $38,300,000 | $36,000,000 | $36,000,000 | ($2,300,000) | -6.0% |
| Capacity Contracting Acct (SRO) | $0 | $25,000,000 | $25,000,000 | $25,000,000 | 100.0% |
| Correctional Services Asset Forfeiture Acct (SRO) | $250,000 | $250,000 | $250,000 | $0 | 0.0% |
| Employee Mess Correctional Services Acct (ENT) | $2,682,000 | $2,701,000 | $2,701,000 | $19,000 | 0.7% |
| Personal Service | $827,000 | $840,000 | $840,000 | $13,000 | 1.6% |
| Regular | $827,000 | $840,000 | $840,000 | $13,000 | 1.6% |
| Nonpersonal Service | $1,855,000 | $1,861,000 | $1,861,000 | $6,000 | 0.3% |
| Supplies and materials | $600,000 | $600,000 | $600,000 | $0 | 0.0% |
| Travel | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Contractual services | $1,007,000 | $1,007,000 | $1,007,000 | $0 | 0.0% |
| Equipment | $50,000 | $50,000 | $50,000 | $0 | 0.0% |
| Fringe benefits | $167,000 | $173,000 | $173,000 | $6,000 | 3.6% |
| Indirect Costs | $26,000 | $26,000 | $26,000 | $0 | 0.0% |
| Correctional Industries | $74,208,000 | $77,976,000 | $77,976,000 | $3,768,000 | 5.1% |
| Internal Service Fund (ISF) | $74,208,000 | $77,976,000 | $77,976,000 | $3,768,000 | 5.1% |
| Corr Indus Revolving Acct (ISF) | $74,208,000 | $77,976,000 | $77,976,000 | $3,768,000 | 5.1% |
| Personal Service | $21,192,000 | $21,336,000 | $21,336,000 | $144,000 | 0.7% |
| Regular | $19,703,000 | $19,847,000 | $19,847,000 | $144,000 | 0.7% |
| Temporary Service | $20,000 | $20,000 | $20,000 | $0 | 0.0% |
| Holiday/overtime compensation | $1,469,000 | $1,469,000 | $1,469,000 | $0 | 0.0% |
| Nonpersonal Service | $53,016,000 | $56,640,000 | $56,640,000 | $3,624,000 | 6.8% |
| Supplies and materials | $31,737,000 | $34,612,000 | $34,612,000 | $2,875,000 | 9.1% |
| Travel | $479,000 | $479,000 | $479,000 | $0 | 0.0% |
| Contractual services | $8,584,000 | $8,584,000 | $8,584,000 | $0 | 0.0% |
| Equipment | $1,482,000 | $2,162,000 | $2,162,000 | $680,000 | 45.9% |
| Fringe benefits | $9,918,000 | $9,987,000 | $9,987,000 | $69,000 | 0.7% |
| Indirect Costs | $816,000 | $816,000 | $816,000 | $0 | 0.0% |
| Health Services | $355,917,000 | $366,472,000 | $366,472,000 | $10,555,000 | 3.0% |
| Personal Service | $127,769,000 | $134,080,000 | $134,080,000 | $6,311,000 | 4.9% |
| Regular | $114,996,000 | $120,981,000 | $120,981,000 | $5,985,000 | 5.2% |
| Temporary Service | $5,184,000 | $4,910,000 | $4,910,000 | ($274,000) | -5.3% |
| Holiday/overtime compensation | $7,589,000 | $8,189,000 | $8,189,000 | $600,000 | 7.9% |
| Nonpersonal Service | $227,948,000 | $232,392,000 | $232,392,000 | $4,444,000 | 1.9% |
| Supplies and materials | $86,481,000 | $89,581,000 | $89,581,000 | $3,100,000 | 3.6% |
| Travel | $684,000 | $699,000 | $699,000 | $15,000 | 2.2% |
| Contractual services | $137,589,000 | $139,792,000 | $139,792,000 | $2,203,000 | 1.6% |
| Equipment | $3,194,000 | $2,320,000 | $2,320,000 | ($874,000) | -27.4% |
| Maintenance Undistributed | $200,000 | $0 | $0 | ($200,000) | -100.0% |
| Program Services | $277,433,000 | $285,097,000 | $285,097,000 | $7,664,000 | 2.8% |
| Personal Service | $185,938,000 | $198,812,000 | $198,812,000 | $12,874,000 | 6.9% |
| Regular | $168,178,000 | $182,933,000 | $182,933,000 | $14,755,000 | 8.8% |
| Temporary Service | $13,390,000 | $11,405,000 | $11,405,000 | ($1,985,000) | -14.8% |
| Holiday/overtime compensation | $4,370,000 | $4,474,000 | $4,474,000 | $104,000 | 2.4% |
| Nonpersonal Service | $51,495,000 | $46,285,000 | $46,285,000 | ($5,210,000) | -10.1% |
| Supplies and materials | $11,894,000 | $12,446,000 | $12,446,000 | $552,000 | 4.6% |
| Travel | $1,034,000 | $1,048,000 | $1,048,000 | $14,000 | 1.4% |
| Contractual services | $34,937,000 | $29,313,000 | $29,313,000 | ($5,624,000) | -16.1% |
| Equipment | $3,630,000 | $3,478,000 | $3,478,000 | ($152,000) | -4.2% |
| Special Revenue-Other | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Enterprise Funds (EF) | $39,900,000 | $39,900,000 | $39,900,000 | $0 | 0.0% |
| Combined Gifts, Grants and Bequests Fund (SRO) | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Nonpersonal Service | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Contractual services | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Corr Svcs Commisary Fund (EF) | $39,900,000 | $39,900,000 | $39,900,000 | $0 | 0.0% |
| Nonpersonal Service | $39,900,000 | $39,900,000 | $39,900,000 | $0 | 0.0% |
| Supplies and materials | $38,000,000 | $38,000,000 | $38,000,000 | $0 | 0.0% |
| Contractual services | $1,900,000 | $1,900,000 | $1,900,000 | $0 | 0.0% |
| Supervision of Inmates | $1,400,472,000 | $1,340,601,000 | $1,347,601,000 | ($52,871,000) | -3.8% |
| Personal Service | $1,372,585,000 | $1,316,256,000 | $1,321,506,000 | ($51,079,000) | -3.7% |
| Regular | $1,274,317,000 | $1,218,157,000 | $1,223,407,000 | ($50,910,000) | -4.0% |
| Temporary Service | $15,295,000 | $15,126,000 | $15,126,000 | ($169,000) | -1.1% |
| Holiday/overtime compensation | $82,973,000 | $82,973,000 | $82,973,000 | $0 | 0.0% |
| Nonpersonal Service | $27,887,000 | $24,345,000 | $26,095,000 | ($1,792,000) | -6.4% |
| Supplies and materials | $12,191,000 | $11,902,000 | $13,652,000 | $1,461,000 | 12.0% |
| Travel | $4,051,000 | $3,966,000 | $3,966,000 | ($85,000) | -2.1% |
| Contractual services | $7,990,000 | $6,679,000 | $6,679,000 | ($1,311,000) | -16.4% |
| Equipment | $3,655,000 | $1,798,000 | $1,798,000 | ($1,857,000) | -50.8% |
| Maintenance Undistributed | $10,700,000 | $0 | $4,293,000 | ($6,407,000) | -59.9% |
| Camp Pharsalia correctional facility | $1,800,000 | $0 | $0 | ($1,800,000) | -100.0% |
| Camp Gabriels correctional facility | $2,800,000 | $0 | $0 | ($2,800,000) | -100.0% |
| Camp at the Mount McGregor correctional facility | $1,100,000 | $0 | $0 | ($1,100,000) | -100.0% |
| Hudson correctional facility | $5,000,000 | $0 | $0 | ($5,000,000) | -100.0% |
| Camp Georgetown correctional facility | $0 | $0 | $4,293,000 | $4,293,000 | 100.0% |
| Support Services | $509,556,000 | $497,563,000 | $497,563,000 | ($11,993,000) | -2.4% |
| Personal Service | $173,072,000 | $180,821,000 | $180,821,000 | $7,749,000 | 4.5% |
| Regular | $162,320,000 | $170,069,000 | $170,069,000 | $7,749,000 | 4.8% |
| Temporary Service | $459,000 | $459,000 | $459,000 | $0 | 0.0% |
| Holiday/overtime compensation | $10,293,000 | $10,293,000 | $10,293,000 | $0 | 0.0% |
| Nonpersonal Service | $315,119,000 | $305,600,000 | $305,600,000 | ($9,519,000) | -3.0% |
| Supplies and materials | $142,032,000 | $145,206,000 | $145,206,000 | $3,174,000 | 2.2% |
| Travel | $651,000 | $760,000 | $760,000 | $109,000 | 16.7% |
| Contractual services | $152,702,000 | $140,071,000 | $140,071,000 | ($12,631,000) | -8.3% |
| Equipment | $19,734,000 | $19,563,000 | $19,563,000 | ($171,000) | -0.9% |
| Special Revenue-Other | $19,600,000 | $10,400,000 | $10,400,000 | ($9,200,000) | -46.9% |
| Enterprise Funds | $1,765,000 | $742,000 | $742,000 | ($1,023,000) | -58.0% |
| Cell Phone Towers Acct - (SRO) | $400,000 | $400,000 | $400,000 | $0 | 0.0% |
| Nonpersonal Service | $400,000 | $400,000 | $400,000 | $0 | 0.0% |
| Supplies and materials | $400,000 | $400,000 | $400,000 | $0 | 0.0% |
| Food Production Center Acct - (SRO) | $19,200,000 | $10,000,000 | $10,000,000 | ($9,200,000) | -47.9% |
| Personal Service | $1,700,000 | $1,700,000 | $1,700,000 | $0 | 0.0% |
| Regular | $1,700,000 | $1,700,000 | $1,700,000 | $0 | 0.0% |
| Nonpersonal Service | $17,500,000 | $8,300,000 | $8,300,000 | ($9,200,000) | -52.6% |
| Supplies and materials | $11,670,000 | $4,670,000 | $4,670,000 | ($7,000,000) | -60.0% |
| Travel | $1,680,000 | $1,180,000 | $1,180,000 | ($500,000) | -29.8% |
| Contractual services | $610,000 | $610,000 | $610,000 | $0 | 0.0% |
| Equipment | $2,700,000 | $1,000,000 | $1,000,000 | ($1,700,000) | -63.0% |
| Fringe benefits | $775,000 | $775,000 | $775,000 | $0 | 0.0% |
| Indirect Costs | $65,000 | $65,000 | $65,000 | $0 | 0.0% |
| Corr - Farm and Recycling Fund Acct (EF) | $1,765,000 | $742,000 | $742,000 | ($1,023,000) | -58.0% |
| Nonpersonal Service | $1,765,000 | $742,000 | $742,000 | ($1,023,000) | -58.0% |
| Supplies and materials | $1,360,000 | $397,000 | $397,000 | ($963,000) | -70.8% |
| Travel | $5,000 | $2,000 | $2,000 | ($3,000) | -60.0% |
| Contractual services | $300,000 | $108,000 | $108,000 | ($192,000) | -64.0% |
| Equipment | $100,000 | $235,000 | $235,000 | $135,000 | 135.0% |