
| Special Ed | Non-Special Ed | |||||||
| FY 93-94 Investment | Academic | Low Tech | Academic | High Tech | Low Tech | Academic &
Vocation |
Totals Non- Special Ed |
Combined |
| Incarceration Expenditures | $47,466.52 | $27,196.12 | $1,330,625.07 | $355,280.99 | $819,642.07 | $97,255.69 | $2,610,743.06 | $2,685,405.70 |
| Special Needs Subsidy(1) | $15,728.00 | $11,796.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $27,524.00 |
| Program Investment | $20,536.00 | $23,709.00 | $194,724.00 | $181,356.00 | $373,274.00 | $47,945.00 | $805,588.00 | $849,833.00 |
| TOTAL INVESTMENT | $68,002.52 | $50,905.12 | $1,525,349.07 | $536,636.99 | $1,192,916.07 | $145,200.69 (2) | $3,416,331.06 | $3,535,238.70 |
| CY 92 and 95 Cost | ||||||||
| Pre-program (4th Q 92) |
||||||||
| State DOC inmate | 4 | 3 | 149 | 42 | 93 | 9 | 294 | 301 |
| Pre-Program Incarceration Cost | $62,137.60 | $46,603.20 | $2,314,625.60 | $652,444.80 | $1,444,699.20 | $139,809.60 | $4,567,113.60 | $4,675,854.40 |
| Post Program Cost (4th Q 95) |
||||||||
| Total AFDC and Food Stamp Recipients | 0 | 0 | 14 | 7 | 12 | 2 | 35 | 35 |
| Total AFDC + Food Stamps Cost | $0.00 | $0.00 | $33,404.00 | $8,748.00 | $26,284.00 | $8,080.00 | $76,516.00 | $76,516.00 |
| Total Medicaid Recipients | U | U | U | U | U | U | U | U |
| Annualized Medicaid Costs (3) | U | U | U | U | U | U | U | U |
| Total Medicaid Recipients | U | U | U | U | U | U | U | U |
| Unemployment Compensation Recipients | U | U | U | U | U | U | U | U |
| Unemployment Compensation Cost | U | U | U | U | U | U | U | U |
| Costs (4th Q 94) |
$0.00 | $2,912.00 | $52,432.00 | $30,672.00 | $32,272.00 | $13,636.00 | $129,012.00 | $131,924.00 |
| TOTAL COSTS | $0.00 | $2,912.00 | $85,836.00 | $39,420.00 | $58,556.00 | $21,716.00 | $205,528.00 | $208,440.00 |
| CY 92 and 95 Earnings | ||||||||
| Pre-program (4th Q 92) |
||||||||
| Number of Participants Employed Pre-Program | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Annualized Pre-program Earnings | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Post-program (4th Q 95) |
||||||||
| Number of Participants Employed Post-Program | 0 | 2 | 33 | 14 | 18 | 3 | 69 | 71 |
| Total Earnings (Annualized) Post-program | $0.00 | $13,232.00 | $359,300.00 | $171,660.00 | $163,164.00 | $42,580.00 | $769,964.00 | $783,196.00 |
| Total Tax Revenue (4) | $0.00 | $1,012.25 | $27,486.45 | $13,131.99 | $12,482.05 | $3,257.37 | $58,902.25 | $59,914.49 |
| TOTAL REVENUE | $0.00 | $14,244.25 | $386,786.45 | $184,791.99 | $175,646.05 | $45,837.37 | $828,866.25 | $843,110.49 |
| Program Analysis | ||||||||
| Cost | ||||||||
| Pre vs. Post Cost Difference(4 Q 94) | $62,137.60 | $43,691.20 | $2,262,236.16 | $621,772.80 | $1,412,427.20 | $126,173.60 | $4,438,101.60 | $4,543,930.40 |
| Pre vs. Post Cost Difference(4 Q 95) | $62,137.60 | $46,603.20 | $2,281,221.60 | $643,696.80 | $1,418,415.20 | $131,729.60 | $4,490,597.60 | $4,599,338.40 |
| CUMMULATIVE COST | $124,275.20 | $90,294.40 | $4,543,457.76 | $1,265,469.60 | $2,830,842.40 | $257,903.20 | $8,928,699.20 | $9,143,268.80 |
| (Cummulative Pre vs. Post Cost Difference) | ||||||||
| Consequences | ||||||||
| Year1 Consequences | $8,530.00 | $18,571.00 | $460,802.28 | $241,523.54 | $396,345.77 | $84,285.64 | $1,290,732.11 | $1,317,834.08 |
| Year2 Consequences | $0.00 | $14,244.25 | $386,786.45 | $184,791.99 | $175,646.05 | $45,837.37 | $828,866.25 | $843,110.49 |
| CUMULATIVE CONSEQUENCES | $8,530.00 | $32,815.25 | $847,588.73 | $426,315.53 | $571,991.82 | $130,123.01 | $2,119,598.36 | $2,160,944.57 |
| CCA 2 Year (Total 2 Year ROI)* Dollar Return per Dollar Investment |
$1.95 | $2.42 | $3.53 | $3.15 | $2.85 | $2.67 | $3.23 | $3.20 |
| * CCA = (Cumulative Cost + Cumulative Consequences) / TOTAL INVESTMENT | ||||||||
| U = Unavailable, N/A = Not Applicable | ||||||||
| (1) The Special Needs Subsidy (for Special
Education) is also included in the Program Investment
figures. (2) The discrepancy in the Totals Non-Special Ed and the sum of Non-Special Ed categories is one offender. This is related to the exclusion of the lone offender because he completed both low tech and high tech programs prior to release. (3) The figures for offender Annualized Medicaid Costs were excluded due to the unavailability of figures. (4) The Total Tax Revenue (Tax Revenue Generated) is computed by multiplying the Earnings Difference by 7.65% to find the employers' FICA contributions generated by the offender's employment. |
||||||||