Division of State Police
The enacted budget makes the following changes to the Executive Budget (analysis as of March 31, 2009):
The 30 day amendments clarifies Part WW relating authorization of expenses of department of health public service education program to be deemed expenses of the department of public service (analysis as of January 22, 2009)
According to the Assembly Yellow Book, $1.3 million in funding has been provided to support the 20 new FTEs.
The 30-day amendments to the Executive Budget recommend (analysis as of 1/20/09):
The Executive Budget recommends (revised analysis as of January 20, 2009):
| Division of State Police | |||||
| Program Details-State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2008-09 Budget | 2009-10 Budget | 2009-10 Budget | Appropriation | Change |
| All Funds | $656,708,000 | $666,601,000 | $657,511,000 | $803,000 | 0.1% |
| General Fund | $474,545,000 | $434,076,000 | $424,176,000 | ($50,369,000) | -10.6% |
| Special Revenue-Federal | $7,235,000 | $7,935,000 | $8,745,000 | $1,510,000 | 20.9% |
| Special Revenue-Other | $174,928,000 | $224,590,000 | $224,590,000 | $49,662,000 | 28.4% |
| Personal Services | $504,985,000 | $526,345,000 | $525,345,000 | $20,360,000 | 4.0% |
| Contractual Services | $51,164,000 | $39,707,000 | $39,707,000 | ($11,457,000) | -22.4% |
| Administration | $16,697,000 | $19,891,000 | $19,891,000 | $3,194,000 | 19.1% |
| Personal Service | $15,615,000 | $19,273,000 | $19,273,000 | $3,658,000 | 23.4% |
| Regular | $13,943,000 | $17,601,000 | $17,601,000 | $3,658,000 | 26.2% |
| Temporary service | $682,000 | $682,000 | $682,000 | $0 | 0.0% |
| Holiday/overtime compensation | $990,000 | $990,000 | $990,000 | $0 | 0.0% |
| Nonpersonal Service | $774,000 | $310,000 | $310,000 | ($464,000) | -59.9% |
| Supplies and materials | $95,000 | $95,000 | $95,000 | $0 | 0.0% |
| Travel | $80,000 | $80,000 | $80,000 | $0 | 0.0% |
| Contractual Services | $524,000 | $60,000 | $60,000 | ($464,000) | -88.5% |
| Equipment | $75,000 | $75,000 | $75,000 | $0 | 0.0% |
| Special Revenue-Other | $308,000 | $308,000 | $308,000 | $0 | 0.0% |
| Brummer Award Acct - (SRO) | $8,000 | $8,000 | $8,000 | $0 | 0.0% |
| Nonpersonal Service | $8,000 | $8,000 | $8,000 | $0 | 0.0% |
| Contractual Services | $8,000 | $8,000 | $8,000 | $0 | 0.0% |
| Training Academy Acct - (SRO) | $300,000 | $300,000 | $300,000 | $0 | 0.0% |
| Nonpersonal Service | $300,000 | $300,000 | $300,000 | $0 | 0.0% |
| Supplies and materials | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Travel | $1,000 | $1,000 | $1,000 | $0 | 0.0% |
| Contractual Services | $290,000 | $290,000 | $290,000 | $0 | 0.0% |
| Equipment | $4,000 | $4,000 | $4,000 | $0 | 0.0% |
| Criminal Investigation | $172,276,000 | $167,507,000 | $168,317,000 | ($3,959,000) | -2.3% |
| Personal Service | $139,336,000 | $139,208,000 | $139,208,000 | ($128,000) | -0.1% |
| Regular | $134,111,000 | $133,983,000 | $133,983,000 | ($128,000) | -0.1% |
| Holiday/overtime compensation | $5,225,000 | $5,225,000 | $5,225,000 | $0 | 0.0% |
| Nonpersonal Service | $16,221,000 | $10,212,000 | $10,212,000 | ($6,009,000) | -37.0% |
| Supplies and materials | $1,380,000 | $1,380,000 | $1,380,000 | $0 | 0.0% |
| Travel | $112,000 | $112,000 | $112,000 | $0 | 0.0% |
| Contractual Services | $3,276,000 | $2,576,000 | $2,576,000 | ($700,000) | -21.4% |
| Equipment | $11,453,000 | $6,144,000 | $6,144,000 | ($5,309,000) | -46.4% |
| Special Revenue-Federal (SRF) | $0 | $700,000 | $1,510,000 | $1,510,000 | 100.0% |
| Special Revenue-Other (SRO) | $16,719,000 | $17,387,000 | $17,387,000 | $668,000 | 4.0% |
| Internet Crimes Against Children Acct (SRF) | $0 | $700,000 | $1,510,000 | $1,510,000 | 100.0% |
| Regulation of Indian Gaming (SRO) | $16,719,000 | $17,387,000 | $17,387,000 | $668,000 | 4.0% |
| Personal Service | $10,235,000 | $10,470,000 | $10,470,000 | $235,000 | 2.3% |
| Regular | $10,117,000 | $10,352,000 | $10,352,000 | $235,000 | 2.3% |
| Holiday/overtime compensation | $118,000 | $118,000 | $118,000 | $0 | 0.0% |
| Nonpersonal Service | $6,484,000 | $6,917,000 | $6,917,000 | $433,000 | 6.7% |
| Supplies and materials | $400,000 | $400,000 | $400,000 | $0 | 0.0% |
| Travel | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Contractual Services | $617,000 | $617,000 | $617,000 | $0 | 0.0% |
| Equipment | $335,000 | $335,000 | $335,000 | $0 | 0.0% |
| Fringe benefits | $4,640,000 | $5,073,000 | $5,073,000 | $433,000 | 9.3% |
| Indirect costs | $392,000 | $392,000 | $392,000 | $0 | 0.0% |
| Patrol Activities | $288,446,000 | $310,237,000 | $300,337,000 | $11,891,000 | 4.1% |
| Personal Service | $207,113,000 | $175,751,000 | $174,751,000 | ($32,362,000) | -15.6% |
| Regular | $194,046,000 | $162,684,000 | $162,684,000 | ($31,362,000) | -16.2% |
| Temporary service | $295,000 | $295,000 | $295,000 | $0 | 0.0% |
| Holiday/overtime compensation | $12,772,000 | $12,772,000 | $11,772,000 | ($1,000,000) | -7.8% |
| Nonpersonal Service | $7,215,000 | $2,728,000 | $2,728,000 | ($4,487,000) | -62.2% |
| Supplies and materials | $2,806,000 | $379,000 | $379,000 | ($2,427,000) | -86.5% |
| Travel | $1,225,000 | $25,000 | $25,000 | ($1,200,000) | -98.0% |
| Contractual Services | $1,696,000 | $1,836,000 | $1,836,000 | $140,000 | 8.3% |
| Equipment | $1,488,000 | $488,000 | $488,000 | ($1,000,000) | -67.2% |
| Maintenance Undistributed | $0 | $9,400,000 | $500,000 | $500,000 | 100.0% |
| Personal Service | $0 | $200,000 | $0 | $0 | |
| Regular | $0 | $200,000 | $0 | $0 | |
| Nonpersonal Service | $0 | $9,200,000 | $500,000 | $500,000 | 100.0% |
| Supplies and materials | $0 | $100,000 | $300,000 | $300,000 | 100.0% |
| Contractual Services | $0 | $9,000,000 | $200,000 | $200,000 | 100.0% |
| Equipment | $0 | $100,000 | $0 | $0 | |
| Special Revenue-Federal (SRF) | $5,500,000 | $5,500,000 | $5,500,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $68,618,000 | $116,858,000 | $116,858,000 | $48,240,000 | 70.3% |
| Motor Carrier Safety Asstnc (SRF) | $5,500,000 | $5,500,000 | $5,500,000 | $0 | 0.0% |
| State Police Seized Assets (SRO) | $14,000,000 | $14,000,000 | $14,000,000 | $0 | 0.0% |
| Nonpersonal Service | $14,000,000 | $14,000,000 | $14,000,000 | $0 | 0.0% |
| Equipment | $14,000,000 | $14,000,000 | $14,000,000 | $0 | 0.0% |
| State Police MV Law Enf Acct (SRO) | $51,300,000 | $99,675,000 | $99,675,000 | $48,375,000 | 94.3% |
| Personal Service | $51,300,000 | $99,675,000 | $99,675,000 | $48,375,000 | 94.3% |
| Regular | $51,300,000 | $99,675,000 | $99,675,000 | $48,375,000 | 94.3% |
| Highway Safety (SRO) | $3,318,000 | $3,183,000 | $3,183,000 | ($135,000) | -4.1% |
| Personal Service | $2,881,000 | $2,746,000 | $2,746,000 | ($135,000) | -4.7% |
| Regular | $2,352,000 | $2,216,000 | $2,216,000 | ($136,000) | -5.8% |
| Holiday/overtime compensation | $529,000 | $530,000 | $530,000 | $1,000 | 0.2% |
| Nonpersonal Service | $437,000 | $437,000 | $437,000 | $0 | 0.0% |
| Supplies and materials | $35,000 | $35,000 | $35,000 | $0 | 0.0% |
| Travel | $2,000 | $2,000 | $2,000 | $0 | 0.0% |
| Equipment | $400,000 | $400,000 | $400,000 | $0 | 0.0% |
| Policing Thruway | $49,185,000 | $49,939,000 | $49,939,000 | $754,000 | 1.5% |
| Special Revenue-Other (SRO) | $49,185,000 | $49,939,000 | $49,939,000 | $754,000 | 1.5% |
| NYS Thruway (SRO) | $49,185,000 | $49,939,000 | $49,939,000 | $754,000 | 1.5% |
| Personal Service | $32,795,000 | $33,549,000 | $33,549,000 | $754,000 | 2.3% |
| Regular | $26,960,000 | $27,714,000 | $27,714,000 | $754,000 | 2.8% |
| Holiday/overtime compensation | $5,835,000 | $5,835,000 | $5,835,000 | $0 | 0.0% |
| Nonpersonal Service | $16,390,000 | $16,390,000 | $16,390,000 | $0 | 0.0% |
| Fringe Benefits | $15,017,000 | $15,017,000 | $15,017,000 | $0 | 0.0% |
| Indirect Costs | $1,373,000 | $1,373,000 | $1,373,000 | $0 | 0.0% |
| Technical Police | $130,104,000 | $119,027,000 | $119,027,000 | ($11,077,000) | -8.5% |
| Personal Service | $41,710,000 | $41,673,000 | $41,673,000 | ($37,000) | -0.1% |
| Regular | $36,684,000 | $36,647,000 | $36,647,000 | ($37,000) | -0.1% |
| Temporary service | $2,363,000 | $2,363,000 | $2,363,000 | $0 | 0.0% |
| Holiday/overtime compensation | $2,663,000 | $2,663,000 | $2,663,000 | $0 | 0.0% |
| Nonpersonal Service | $46,561,000 | $35,521,000 | $35,521,000 | ($11,040,000) | -23.7% |
| Supplies and materials | $4,473,000 | $4,473,000 | $4,473,000 | $0 | 0.0% |
| Contractual Services | $26,524,000 | $16,091,000 | $16,091,000 | ($10,433,000) | -39.3% |
| Equipment | $15,564,000 | $14,957,000 | $14,957,000 | ($607,000) | -3.9% |
| Special Revenue-Fed (SRF) | $1,735,000 | $1,735,000 | $1,735,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $40,098,000 | $40,098,000 | $40,098,000 | $0 | 0.0% |
| National Institute of Justice Acct - (SRF) | $1,735,000 | $1,735,000 | $1,735,000 | $0 | 0.0% |
| State Police Seized Assets (SRO) | $30,998,000 | $30,998,000 | $30,998,000 | $0 | 0.0% |
| Nonpersonal Service | $30,998,000 | $30,998,000 | $30,998,000 | $0 | 0.0% |
| Supplies and materials | $12,259,000 | $12,259,000 | $12,259,000 | $0 | 0.0% |
| Contractual Services | $13,739,000 | $13,739,000 | $13,739,000 | $0 | 0.0% |
| Equipment | $5,000,000 | $5,000,000 | $5,000,000 | $0 | 0.0% |
| State Police DMV Law Enf (SRO) | $9,100,000 | $9,100,000 | $9,100,000 | $0 | 0.0% |
| Personal Service | $4,000,000 | $4,000,000 | $4,000,000 | $0 | 0.0% |
| Regular | $4,000,000 | $4,000,000 | $4,000,000 | $0 | 0.0% |
| Nonpersonal Service | $5,100,000 | $5,100,000 | $5,100,000 | $0 | 0.0% |
| Supplies and materials | $104,000 | $104,000 | $104,000 | $0 | 0.0% |
| Travel | $6,000 | $6,000 | $6,000 | $0 | 0.0% |
| Contractual Services | $4,490,000 | $4,490,000 | $4,490,000 | $0 | 0.0% |
| Equipment | $500,000 | $500,000 | $500,000 | $0 | 0.0% |