SECURITY AND INSTITUTIONAL OPERATIONS (Program); CORRECTIONAL FACILITIES MAINTENANCE AND REPAIRGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
$305,375,467551.00$294,988,368551.00$10,387,0990.00
 
 14 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
ACQUISITION OF MOTOR VEHICLES$3,832,6080.00$5,756,0860.00($1,923,478)0.00
CONTRACTED SERVICES$10,784,2580.00$9,884,2580.00$900,0000.00
DEFERRED-PAYMENT COMMODITY CONTRACTS$4,198,8940.00$4,198,8940.00$00.00
EXPENSES$82,251,5210.00$82,541,9970.00($290,476)0.00
LEASE OR LEASE-PURCHASE OF EQUIPMENT$68,9000.00$72,7000.00($3,800)0.00
OPERATING CAPITAL OUTLAY$229,0610.00$289,0610.00($60,000)0.00
OVERTIME$628,3240.00$00.00$628,3240.00
SALARIES AND BENEFITS$38,064,976551.00$35,752,131540.00$2,312,84511.00
SALARY INCENTIVE PAYMENTS$12,2240.00$00.00$12,2240.00
TRANSFER TO DEPARTMENT OF MANAGEMENT SERVICES - HUMAN RESOURCES SERVICES PURCHASED PER STATEWIDE CONTRACT$11,9630.00$11,9630.00$00.00
Total Issue: ESTIMATED EXPENDITURES - OPERATIONS$140,082,729551.00$138,507,090540.00$1,575,63911.00
 Justification