SECURITY AND INSTITUTIONAL OPERATIONS (Program); MALE YOUTHFUL OFFENDER CUSTODY OPERATIONSGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$00.00$29,104,038286.00($29,104,038)(286.00)
 
 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$70,6960.00$120,6960.00($50,000)0.00
EXPENSES$205,1530.00$252,0250.00($46,872)0.00
FOOD PRODUCTS$1,192,3140.00$1,162,5340.00$29,7800.00
FOOD SERVICE AND PRODUCTION$50,5960.00$50,5960.00$00.00
LEASE OR LEASE-PURCHASE OF EQUIPMENT$30,7520.00$51,1470.00($20,395)0.00
OPERATING CAPITAL OUTLAY$20,1850.00$45,6600.00($25,475)0.00
OTHER PERSONAL SERVICES$52,1990.00$52,1990.00$00.00
OVERTIME$628,3240.00$00.00$628,3240.00
PRIVATE PRISON OPERATIONS$00.00$28,511,0590.00($28,511,059)0.00
RISK MANAGEMENT INSURANCE$3,077,7780.00$2,641,8750.00$435,9030.00
SALARIES AND BENEFITS$22,533,324286.00$21,193,429301.00$1,339,895(15.00)
SALARY INCENTIVE PAYMENTS$370,2190.00$160,7000.00$209,5190.00
TRANSFER TO DEPARTMENT OF MANAGEMENT SERVICES - HUMAN RESOURCES SERVICES PURCHASED PER STATEWIDE CONTRACT$4,2070.00$4,1430.00$640.00
Total Issue: ESTIMATED EXPENDITURES - OPERATIONS$28,235,747286.00$54,246,063301.00($26,010,316)(15.00)
 Justification