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):

  • $28 million in additional savings which will be achieved through “continued declines in the prison population, previously announced prison consolidations, as well as further implementation of administrative spending controls.” However specific appropriation language making these cuts was not included in the 30-day amendments and are only referenced in the official DOB press release on the 30-day amendments. This issue should be clarified at Statewide Labor Management.
  • According to the Assembly Yellow Book (analysis as of 1/5/2009) the Executive Budget:

  • Charges the commissioner with undertaking a review of utilization of the annexes with the goal of closing some of the six existing annexes, anticipated in resulting in the attrition of 232 FTEs.
  • Proposes an increase in Internal Service Funds of $1.6 million to allow Corcraft to acquire supplies and materials for re-issuance of license plates. This action will result in the creation of 10 FTEs.
  • According to the Senate White Book (analysis as of 1/9/2009):

  • Closure reductions by facility are in the following programs:
  • 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%