Fiscal Year:
    
Primary Budget:
Comparison Budget:

Services Show Funding SourceGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
ADMINISTRATION PROGRAM (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES$22,815,853125.00$20,046,707115.00$2,769,14610.00
Total: ADMINISTRATION PROGRAM (Program)$22,815,853125.00$20,046,707115.00$2,769,14610.00
ADMINISTRATIVE HEARINGS
ADJUDICATION OF DISPUTES (Program)$18,702,365103.00$18,612,510106.00$89,855(3.00)
WORKERS' COMPENSATION CLAIMS COURT (Program)$21,575,094136.00$21,490,459136.00$84,6350.00
Total: ADMINISTRATIVE HEARINGS$40,277,459239.00$40,102,969242.00$174,490(3.00)
COMMISSION ON HUMAN RELATIONS (Program)
HUMAN RELATIONS$7,344,67575.00$7,884,33775.00($539,662)0.00
Total: COMMISSION ON HUMAN RELATIONS (Program)$7,344,67575.00$7,884,33775.00($539,662)0.00
FACILITIES PROGRAM (Program)
BUILDING CONSTRUCTION$2,326,52811.00$4,302,30511.00($1,975,777)0.00
FACILITIES MANAGEMENT$153,036,908266.50$181,130,588274.50($28,093,680)(8.00)
Total: FACILITIES PROGRAM (Program)$155,363,436277.50$185,432,893285.50($30,069,457)(8.00)
PUBLIC EMPLOYEES RELATIONS COMMISSION (Program)
PUBLIC EMPLOYEES RELATIONS$6,977,94835.00$5,641,43630.00$1,336,5125.00
Total: PUBLIC EMPLOYEES RELATIONS COMMISSION (Program)$6,977,94835.00$5,641,43630.00$1,336,5125.00
SUPPORT PROGRAM (Program)
FEDERAL PROPERTY ASSISTANCE$409,5724.00$410,8694.00($1,297)0.00
MOTOR VEHICLE AND WATERCRAFT MANAGEMENT$2,191,3507.00$2,011,3906.00$179,9601.00
OFFICE OF SUPPLIER DEVELOPMENT$507,2286.00$00.00$507,2286.00
OFFICE OF SUPPLIER DIVERSITY$00.00$516,5896.00($516,589)(6.00)
PURCHASING OVERSIGHT$26,921,07555.00$22,528,46552.00$4,392,6103.00
Total: SUPPORT PROGRAM (Program)$30,029,22572.00$25,467,31368.00$4,561,9124.00
TECHNOLOGY PROGRAM (Program)
INFORMATION TECHNOLOGY PROJECT OVERSIGHT$2,407,13313.00$3,403,16213.00($996,029)0.00
OFFICE OF THE STATE CHIEF INFORMATION OFFICER$68,678,15957.00$46,410,68657.00$22,267,4730.00
TELECOMMUNICATIONS SERVICES$190,218,78868.00$336,898,88871.00($146,680,100)(3.00)
WIRELESS SERVICES$54,718,75314.00$62,519,13014.00($7,800,377)0.00
Total: TECHNOLOGY PROGRAM (Program)$316,022,833152.00$449,231,866155.00($133,209,033)(3.00)
WORKFORCE PROGRAMS
INSURANCE BENEFITS ADMINISTRATION (Program)$64,000,59933.00$71,263,48533.00($7,262,886)0.00
PEOPLE FIRST (Program)$39,178,31216.00$41,793,09516.00($2,614,783)0.00
RETIREMENT BENEFITS ADMINISTRATION (Program)$49,526,020222.00$50,358,820225.00($832,800)(3.00)
STATE PERSONNEL POLICY ADMINISTRATION (Program)$3,570,31819.00$2,482,10119.00$1,088,2170.00
Total: WORKFORCE PROGRAMS$156,275,249290.00$165,897,501293.00($9,622,252)(3.00)
Total: MANAGEMENT SERVICES$735,106,6781,265.50$899,705,0221,263.50($164,598,344)2.00