SECURITY AND INSTITUTIONAL OPERATIONS (Program); SPECIALTY CORRECTIONAL INSTITUTION OPERATIONSGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$733,543,5297,759.00$723,397,8877,759.00$10,145,6420.00
 
 11 of 28 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$1,692,6700.00$672,6700.00$1,020,0000.00
EXPENSES$12,375,6490.00$12,424,0800.00($48,431)0.00
FOOD PRODUCTS$37,152,0410.00$36,208,9670.00$943,0740.00
FOOD SERVICE AND PRODUCTION$1,072,8240.00$1,072,8240.00$00.00
LEASE OR LEASE-PURCHASE OF EQUIPMENT$636,0140.00$636,0140.00$00.00
OPERATING CAPITAL OUTLAY$1,203,5470.00$1,866,9280.00($663,381)0.00
OTHER PERSONAL SERVICES$788,8570.00$788,8570.00$00.00
OVERTIME$57,662,1760.00$30,015,9270.00$27,646,2490.00
RISK MANAGEMENT INSURANCE$27,797,5610.00$25,285,4200.00$2,512,1410.00
SALARIES AND BENEFITS$523,977,1577,759.00$517,385,8328,084.00$6,591,325(325.00)
SALARY INCENTIVE PAYMENTS$37,372,1120.00$2,294,7890.00$35,077,3230.00
TRANSFER TO DEPARTMENT OF MANAGEMENT SERVICES - HUMAN RESOURCES SERVICES PURCHASED PER STATEWIDE CONTRACT$189,5590.00$189,5590.00$00.00
Total Issue: ESTIMATED EXPENDITURES - OPERATIONS$701,920,1677,759.00$628,841,8678,084.00$73,078,300(325.00)
 Justification