SECURITY AND INSTITUTIONAL OPERATIONS (Program); ADULT AND YOUTHFUL OFFENDER FEMALE CUSTODY OPERATIONSGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$81,009,428731.00$80,309,609731.00$699,8190.00
 
 11 of 29 Issues


Policy Area: ADULT PRISONS AND COMMUNITY SUPERVISION OF FELONS
Issue:     ESTIMATED EXPENDITURES - OPERATIONS
 By Appropriation Category    Show Funding SourceGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
 DollarsPositionsDollarsPositionsDollarsPositions
CONTRACTED SERVICES$124,7520.00$399,7520.00($275,000)0.00
EXPENSES$2,053,3000.00$2,207,0340.00($153,734)0.00
FOOD PRODUCTS$4,204,0920.00$3,720,5670.00$483,5250.00
FOOD SERVICE AND PRODUCTION$154,7320.00$154,7320.00$00.00
LEASE OR LEASE-PURCHASE OF EQUIPMENT$84,7640.00$84,7640.00$00.00
OPERATING CAPITAL OUTLAY$120,4130.00$5,0000.00$115,4130.00
OTHER PERSONAL SERVICES$360,7820.00$360,7820.00$00.00
OVERTIME$4,853,0490.00$2,339,7540.00$2,513,2950.00
PRIVATE PRISON OPERATIONS$00.00$32,291,5270.00($32,291,527)0.00
RISK MANAGEMENT INSURANCE$5,395,1410.00$4,631,0320.00$764,1090.00
SALARIES AND BENEFITS$59,910,766731.00$56,940,530823.00$2,970,236(92.00)
SALARY INCENTIVE PAYMENTS$845,4220.00$345,3710.00$500,0510.00
TRANSFER TO DEPARTMENT OF MANAGEMENT SERVICES - HUMAN RESOURCES SERVICES PURCHASED PER STATEWIDE CONTRACT$2,6580.00$2,6580.00$00.00
Total Issue: ESTIMATED EXPENDITURES - OPERATIONS$78,109,871731.00$103,483,503823.00($25,373,632)(92.00)
 Justification