SECURITY AND INSTITUTIONAL OPERATIONS (Program); ADULT MALE CUSTODY OPERATIONSGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$950,322,7868,963.00$907,061,1088,677.00$43,261,678286.00
 
 15 of 43 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$32,769,8490.00$8,914,8490.00$23,855,0000.00
EXPENSES$26,189,6150.00$26,693,4870.00($503,872)0.00
FOOD PRODUCTS$55,584,5270.00$54,027,3330.00$1,557,1940.00
FOOD SERVICE AND PRODUCTION$1,196,5920.00$1,196,5920.00$00.00
LEASE OR LEASE-PURCHASE OF EQUIPMENT$894,7370.00$831,2420.00$63,4950.00
OPERATING CAPITAL OUTLAY$3,219,1790.00$5,779,4470.00($2,560,268)0.00
OTHER PERSONAL SERVICES$4,554,0570.00$4,554,0570.00$00.00
OVERTIME$47,966,8210.00$18,435,6000.00$29,531,2210.00
PRIVATE PRISON OPERATIONS$00.00$160,033,9520.00($160,033,952)0.00
RISK MANAGEMENT INSURANCE$27,813,2770.00$23,874,1090.00$3,939,1680.00
SALARIES AND BENEFITS$651,146,4408,677.00$645,777,8978,110.00$5,368,543567.00
SALARY INCENTIVE PAYMENTS$22,478,5710.00$2,346,8980.00$20,131,6730.00
TRANSFER TO DEPARTMENT OF MANAGEMENT SERVICES - HUMAN RESOURCES SERVICES PURCHASED PER STATEWIDE CONTRACT$414,6750.00$414,6750.00$00.00
TRANSFER TO GENERAL REVENUE FUND$6,800,0000.00$6,800,0000.00$00.00
Total Issue: ESTIMATED EXPENDITURES - OPERATIONS$881,028,3408,677.00$959,680,1388,110.00($78,651,798)567.00
 Justification