GOVERNOR'S RECOMMENDED FY 2010 BUDGET |
MISSION:
To provide quality, cost-effective health care services to adult and juvenile offenders in the state's correctional facilities; to meet the basic health care needs through the provision of general primary care, acute inpatient hospital care, dental services, and optometric care; and, to continually explore new ways of providing basic health care services more efficiently.
ACTUAL
FY 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
General Funds
$0
$0
$0
$0
$0
$0
Federal Funds
0
0
0
0
0
0
Other Funds
12,952,020
13,560,634
15,609,567
16,130,289
15,487,370
(122,197)
Total
$12,952,020
$13,560,634
$15,609,567
$16,130,289
$15,487,370
($122,197)
EXPENDITURE DETAIL:
Personal Services
$4,499,387
$4,837,540
$4,752,885
$4,806,615
$4,900,194
$147,309
Operating Expenses
8,452,633
8,723,094
10,856,682
11,323,674
10,587,176
(269,506)
Total
$12,952,020
$13,560,634
$15,609,567
$16,130,289
$15,487,370
($122,197)
Staffing Level FTE:
70.3
72.1
75.0
76.0
76.0
1.0
ACTUAL FY 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
Total |
$0 |
$0 |
$0 |
$0 |
PERFORMANCE INDICATORS: | ||||
Average Daily Count--Adult | 3,378 | 3,344 | 3,451 | 3,562 |
Average Cost per Adult | $3,665 | $3,877 | $4,133 | $4,348 |
On-Site Services | ||||
Pharmacy Costs per Adult/Year | $649 | $721 | $732 | $755 |
Number of Inmates Served | 3,807 | 3,727 | 3,820 | 3,935 |
Off-Site Services | ||||
Inpatient Cost per Adult/Year | $11,371 | $10,593 | $11,260 | $12,064 |
Number of Inmates Served | 83 | 98 | 101 | 104 |
Outpatient Cost per Adult/Year | $2,102 | $1,893 | $2,326 | $2,420 |
Number of Inmates Served | 624 | 666 | 687 | 710 |
Speciality Physician Services Cost/Year | $1,700 | $1,830 | $1,996 | $2,105 |
Number of Inmates Served | 731 | 728 | 751 | 776 |
Average Daily Count--Juvenile | 167.5 | 142.0 | 145.0 | 145.0 |
On-Site Cost per Juvenile per Year | $3,417 | $4,114 | $4,131 | $4,246 |