Pa
g
e
1
o
f
3
F
Y
2025
-
26
S
T
A
T
E
POL
I
C
E
B
U
D
GE
T
S
.B
.
1
7
6
(S
-
1
):
S
E
NAT
E
A
P
P
RO
P
RIA
TIONS
REC.
(
as
r
ep
orted)
Comm
i
tt
ee
:
A
pp
r
op
r
i
ati
on
s
T
hrough
ou
t
thi
s
do
c
um
en
t
S
en
ate
me
a
ns
Co
mm
i
tte
e
Rec
om
m
en
d
ati
on
F
UL
L
-
T
IME
E
Q
U
AT
E
D
(
F
T
E
)
CL
AS
S
IFI
E
D
P
O
S
ITIO
N
S
/FU
ND
ING
S
O
URCE
G
RID IM
P
O
RT
F
Y
20
24
-
25
Y
E
A
R
-
TO
-
DAT
E
*
F
Y
20
25
-
26
S
E
N
AT
E
AP
P
RO
P
RIAT
IO
NS
R
E
C.
CHAN
G
E
S
FR
O
M
F
Y
20
24
-
25
Y
E
AR
-
TO
-
DA
T
E
AMO
UNT
P
E
R
CE
NT
F
T
E
P
os
i
ti
on
s
................................
................................
...
3,8
4
9.0
3,8
4
9.0
0.0
0.0
G
RO
S
S
................................
................................
............
95
3,
10
8
,50
0
1,0
1
5,6
86
,6
00
62
,5
78
,
10
0
6.6
Le
s
s
:
Int
erde
pa
r
tm
en
t
al
G
r
a
nts
R
ec
ei
v
ed
..............................
27
,1
89
,
80
0
29
,0
30
,
20
0
1,8
4
0,4
00
6.8
ADJUS
T
E
D G
RO
S
S
................................
........................
92
5,
91
8
,70
0
98
6,
65
6
,40
0
60
,7
37
,
70
0
6.6
Le
s
s
:
F
ed
era
l
Fun
ds
................................
...............................
99
,0
62
,
70
0
10
1,
31
4
,70
0
2,2
5
2,0
00
2.3
Lo
c
al
an
d
P
r
i
v
a
te
................................
..........................
5,0
1
0,7
00
5,0
7
0,6
00
59
,9
00
1.2
T
O
T
AL
S
T
AT
E
S
P
E
ND
IN
G
................................
............
82
1,
84
5
,30
0
88
0,
27
1
,10
0
58
,4
25
,
80
0
7.1
Le
s
s
:
O
the
r
S
t
ate
Res
tr
i
c
ted
Fun
ds
................................
.......
17
4,
98
4
,30
0
19
2,
33
6
,00
0
17
,3
51
,
70
0
9.9
G
E
NE
R
AL
FU
ND/G
E
NE
R
AL
P
UR
P
O
S
E
.......................
64
6,
86
1
,00
0
68
7,
93
5
,10
0
41
,0
74
,
10
0
6.3
P
AY
ME
NT
S
TO
LO
CAL
S
................................
...............
64
,1
41
,
50
0
61
,4
41
,
50
0
(
2,7
00
,00
0)
(
4.2
)
*
A
s
o
f
F
ebruar
y
5, 2
025
.
Ma
jor
Bo
ile
r
p
late Ch
ang
e
s from
FY
20
24
-
25
Y
e
ar
-
to
-
Dat
e
:
1.
S
enat
e
r
ec
o
mm
end
ed
t
h
e
con
t
inu
atio
n
of
mo
st
se
ctio
n
s
o
f
F
Y
20
2
4
-
2
5
b
o
il
er
p
late
.
T
he
y
i
nc
l
ud
e
pro
hi
b
i
t
i
ng
e
mp
l
oy
ee
di
s
c
i
p
l
i
ne
for
c
om
mu
ni
c
at
i
on
w
i
th
l
eg
i
s
l
at
ure
(
S
ec
.
206
)
,
pri
ori
ty
of
s
p
en
d
i
n
g
d
own
wor
k
p
r
oj
ec
ts
(
S
ec
.
2
22
)
,
no
t
i
fi
c
a
ti
on
of
i
nt
en
t
to
c
l
os
e
or
c
on
s
ol
i
d
ate
an
M
S
P
p
os
t
(
S
ec
.
22
6
)
,
n
oti
c
e
of
i
nte
n
t
to
priv
a
ti
z
e
(
S
ec
.
227
)
,
en
s
ures
priv
ac
y
of
pe
r
s
on
al
d
ata
(
S
ec
.
2
33
)
,
proh
i
bi
ts
ti
c
k
et
qu
ota
s
(
S
ec
.
23
4
),
a
l
l
o
ws
Di
r
ec
tor
t
o
es
ta
bl
i
s
h
l
oc
al
he
a
dq
u
arter
s
(
S
ec
.
237
),
s
pe
n
di
n
g
do
w
n
of
A
R
P
f
un
ds
(
S
ec
.
2
39
)
,
grant
d
i
s
bu
r
s
em
e
nt
s
/aw
ards
tr
a
ns
pa
r
en
c
y
g
ui
de
l
i
n
es
(
S
ec
.
2
50
)
,
and
a
s
tat
e
me
nt
of
g
o
al
s
a
nd
pe
r
f
orma
nc
e
me
tr
i
c
s
for
c
r
i
mi
na
l
i
nv
es
ti
ga
ti
on
s
(
S
ec
.
6
02
)
,
an
d
r
et
ai
ns
s
ec
t
i
on
s
de
a
l
i
ng
wi
t
h
de
pa
r
t
me
n
t
p
erfor
ma
nc
e
o
bj
ec
ti
v
es
an
d
me
tr
i
c
s
.
S
e
n
ate
i
nc
l
ud
e
d
l
an
gu
a
ge
c
ov
erin
g
g
ui
de
s
for
ap
pro
pria
t
i
on
s
f
or
DE
CF
de
p
os
i
t
(
S
ec
.
801
)
,
l
aw
en
f
orc
em
e
nt
c
om
m
un
i
c
a
ti
o
ns
tr
ai
ni
ng
(
S
e
c
.
802
)
,
c
ol
d
c
as
e
i
nv
es
ti
ga
t
i
on
s
(
S
ec
.
8
03
),
p
ub
l
i
c
s
afe
ty
ac
ad
e
my
as
s
i
s
tan
c
e
progr
am
(
S
ec
.
80
4
)
,
pu
bl
i
c
s
afe
ty
he
r
oe
s
pro
gram
(
S
e
c
.
805
)
,an
d
s
tat
e
wi
d
e
fe
nta
ny
l
en
f
orc
em
e
nt
(
S
ec
.
8
07
)
,
el
i
mi
na
tes
th
e
c
ap
o
n
r
ec
ei
v
i
n
g FE
MA
di
s
as
ter f
u
nd
s
(
S
ec
.
232
,
S
ec
.
70
4
).
F
Y
2025
-
26
S
TA
TE
P
O
L
I
C
E
B
U
D
G
E
T
S
.B
.
17
6 (S
-
1):
S
E
NA
T
E
A
P
P
RO
P
RI
A
T
IO
NS
RE
C
.
Pa
g
e
2
o
f
3
F
Y
20
24
-
25
Y
ea
r
-
to
-
Dat
e
Ap
p
r
o
p
r
iatio
n
................................
......................
$
95
3
,10
8,5
0
0
$
64
6
,86
1,0
0
0
CHAN
G
E
FR
O
M
F
Y
20
24
-
25
Y
-
T
-
D
F
Y
20
25
-
26
RE
CO
MM
E
ND
E
D
AP
P
RO
P
RI
AT
IO
N
G
r
o
ss
G
F
/G
P
G
r
o
ss
G
F
/G
P
Base
l
ine Ad
just
m
ent
s
1.
Int
ell
ig
ence
O
p
er
atio
n
s
S
o
f
t
w
ar
e
.
S
en
ate
i
nc
l
ud
ed
$
14
3
,
60
0
G
F
/G
P
to
s
up
po
r
t
i
nc
r
ea
s
e
d
l
i
c
en
s
i
n
g
fe
es
for
s
of
tware
to
ac
qu
i
r
e
an
d
a
na
l
y
z
e
di
g
i
ta
l
d
ata
us
ed
i
n c
r
i
mi
n
al
i
nv
es
ti
ga
t
i
on
s
.
14
3,
60
0
14
3,
60
0
37
,8
33
,7
00
34
,3
28
,2
00
2.
Align
Au
t
h
o
r
iz
atio
n
w
it
h
E
xpe
cted
R
ev
enu
es
.
S
en
a
te
i
nc
l
u
de
d
a
fu
nd
-
s
ou
r
c
e
ad
j
us
tm
en
t
t
o
r
ef
l
e
c
t
c
ha
ng
i
ng
r
ev
en
u
e
l
ev
el
s
for
F
Y
20
2
5
-
26
,
i
nc
l
u
di
ng
t
he
a
dd
i
ti
on
of
$
7
83
,4
00
F
e
de
r
a
l
an
d $
1,0
97
,20
0 res
tr
i
c
ted
.
1,8
8
0,6
0
0
0
n/a
n/a
3.
E
l
i
m
i
n
a
t
i
o
n
o
f
F
Y
2
0
2
5
-
2
6
O
n
e
-
t
i
m
e
A
p
p
r
o
p
r
i
a
t
i
o
n
s.
S
e
n
a
t
e
i
n
c
l
u
d
e
d
t
h
e
e
l
i
m
i
n
a
t
i
o
n
o
f
O
ne
-
T
i
m
e
a
p
p
r
o
p
r
i
a
t
i
o
n
s
f
r
o
m
F
Y
2
0
2
5
-
26
,
i
n
c
l
u
d
i
n
g
$
1
.
0
m
i
l
l
i
o
n
G
F
/
G
P
f
o
r
C
o
l
d
C
a
s
e
I
n
v
e
s
t
i
g
a
t
i
o
n
s
,
$
1
0
.
0
m
i
l
l
i
o
n
G
F
/
G
P
f
o
r
D
i
s
a
s
t
e
r
a
n
d
E
m
e
r
g
e
n
c
y
A
s
s
i
s
t
a
n
c
e
F
u
n
d
,
$
5
0
0
,
0
0
0
G
F
/
G
P
f
o
r
L
a
e
E
n
f
o
r
c
e
m
e
n
t
T
r
a
i
n
i
n
g
f
o
r
C
o
m
m
u
n
i
c
a
t
i
o
n
w
i
t
h
L
i
m
i
t
e
d
E
n
g
l
i
s
h
S
p
e
a
k
i
n
g
C
o
m
m
u
n
i
t
i
e
s
a
n
d
T
h
o
s
e
D
e
a
f
a
n
d
H
a
r
d
o
f
H
e
a
r
i
n
g
,
$
2
0
0
,
0
0
0
G
F
/
G
P
f
o
r
M
I
S
s
e
c
u
r
i
t
y
,
a
n
d
$
1
0
.
0
m
i
l
l
i
o
n
G
F
/
G
P
f
o
r
P
u
b
l
i
c
S
a
f
e
t
y
A
c
a
d
e
m
y
A
s
s
i
s
t
a
n
c
e
P
r
o
g
r
a
m
.
(
24
,90
0,0
00
)
(
24
,90
0,0
00
)
0
0
4.
E
con
o
mic
Ad
just
men
t
s.
I
nc
l
ud
es
$
59
,
45
3
,
90
0
G
r
os
s
an
d
$
49
,
83
0,
50
0
G
F
/G
P
fo
r
to
tal
ec
on
om
i
c
a
dj
us
tme
nts
.
59
,4
53
,9
00
49
,8
30
,5
00
n/a
n/a
New
P
r
o
g
r
am
s/P
r
o
g
r
am
I
n
cr
ea
se
s
5.
O
f
f
ice
o
f
S
cho
o
l
S
afet
y
.
S
en
ate
ad
d
ed
$1
.0
G
F
/G
P
to
i
nc
r
ea
s
e
th
e
c
ap
ac
i
ty
of
the
of
f
i
c
e t
o
off
e
r
s
c
ho
ol
s
afe
ty
ac
ad
em
i
es
ac
r
os
s
th
e
S
t
ate
.
1,0
0
0,0
0
0
1,0
0
0,0
0
0
2,3
9
2,8
0
0
2,1
4
2,8
0
0
E
limin
atio
n
s
/Redu
ctio
n
s
-
NO
NE
O
n
e
-
T
ime Ap
p
r
o
p
r
i
atio
n
s
6.
D
isa
ste
r
and
E
m
er
g
en
cy
Co
n
t
ing
ency
F
u
n
d
.
S
e
n
ate
pr
ov
i
de
d
f
or
a
de
po
s
i
t
of
$1
0.
0
mi
l
l
i
on
i
n
r
es
tr
i
c
ted
r
ev
e
nu
e
(
Co
mm
un
i
ty
Inf
r
as
tr
uc
ture
F
un
d) i
n t
h
e D
E
CF
.
10
,0
00
,0
00
0
1,0
0
0,0
0
0
0
7.
Co
ld
Cas
e
In
ve
stig
atio
n
s
.
S
en
at
e
pr
ov
i
de
d
$
1.
0
.
M
i
l
l
i
o
n
G
F
/G
P
f
or
c
on
ti
n
ua
t
i
on
o
f
f
un
d
i
n
g
t
o
s
up
po
r
t
c
ol
d
c
as
e
eff
orts
at
MS
P
an
d
S
tat
e
un
i
v
ers
i
t
i
es
.
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
F
Y
2025
-
26
S
TA
TE
P
O
L
I
C
E
B
U
D
G
E
T
S
.B
.
17
6 (S
-
1):
S
E
NA
T
E
A
P
P
RO
P
RI
A
T
IO
NS
RE
C
.
Th
i
s
A
n
a
l
y
s
i
s
wa
s
p
r
e
p
a
r
e
d
b
y
n
o
n
p
a
rti
s
a
n
S
e
n
a
t
e
s
t
a
ff
f
o
r u
s
e
b
y
t
h
e
Se
n
a
te
i
n
i
t
s
d
e
l
i
b
e
r
a
ti
o
n
.
Pa
g
e
3
o
f
3
Bi
l
l
An
a
l
y
s
i
s
@
h
t
tp
s
:/
/
s
fa
.
s
e
n
a
te
.m
i
c
h
i
g
a
n
.g
o
v
HIs
tp
_
SENA
TE
APPR
O
PRIAT
ION
S REC.d
o
c
x
CHAN
G
E
FR
O
M
F
Y
20
24
-
25
Y
-
T
-
D
F
Y
20
25
-
26
RE
CO
MM
E
ND
E
D
AP
P
RO
P
RI
AT
IO
N
G
r
o
ss
G
F
/G
P
G
r
o
ss
G
F
/G
P
8.
P
u
b
lic
S
afet
y
He
r
o
es
P
r
o
g
r
am.
S
en
at
e
ad
de
d
$
1.0
mi
l
l
i
on
G
F
/G
P
for
the
d
ep
art
me
nt
to
h
on
or
tho
s
e
i
n
pu
bl
i
c
s
afe
ty
po
s
i
ti
o
ns
who
m
erit
r
ec
og
ni
t
i
o
n f
or t
he
i
r
work
.
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
9.
S
t
atew
ide
Fen
t
anyl
E
n
f
o
r
ce
men
t
.
S
e
n
a
t
e
ad
d
ed
$1
.
0 m
i
l
l
i
on
G
F
/G
P
to
en
ha
nc
e t
he
d
ep
art
me
nt
’
s
ef
forts
t
o
s
te
m t
he
i
l
l
eg
al
us
e
of
f
en
ta
ny
l
i
n
th
e
S
tat
e.
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
10.
O
ka
y2
S
A
Y
.
S
en
ate
ad
d
ed
$1
.0
mi
l
l
i
o
n GF
/G
P
.
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
1,0
0
0,0
0
0
11.
L
aw
E
n
f
o
r
ce
m
ent
Co
mm
u
n
ica
t
ion
T
r
ai
n
ing
.
S
en
at
e
i
nc
l
ud
e
d
fu
nd
s
of
$5
00
,00
0
G
F
/G
P
to
c
o
nti
nu
e
s
up
po
r
t
of
l
aw
en
f
orc
em
en
t
tr
ai
ni
ng
for
c
om
mu
ni
c
at
i
on
w
i
th
l
i
m
i
ted
E
ng
l
i
sh
s
pe
ak
i
ng
c
om
mu
n
i
t
i
es
a
nd
tho
s
e
wh
o
are ha
r
d
of
he
ar
i
ng
.
50
0,
00
0
50
0,
00
0
50
0,
00
0
50
0,
00
0
12.
P
u
b
lic
S
afet
y
Ac
ademy
A
ss
istan
ce
P
r
o
g
r
am
.
S
e
na
te
i
nc
l
ud
e
d
$1
0.0
mi
l
l
i
on
G
F
/G
P
to
c
o
nti
nu
e
a
pro
gram
tha
t
pr
ov
i
de
s
s
u
pp
ort
for
l
oc
a
l
l
aw
en
forc
em
en
t
to
tr
a
i
n
a
nd
p
ay
s
al
arie
s
for
po
l
i
c
e
of
fi
c
e
r
tr
ai
ni
n
g
ac
ad
em
y
r
ec
r
ui
ts
.
10
,0
00
,0
00
10
,0
00
,0
00
10
,0
00
,0
00
10
,0
00
,0
00
13.
Mic
h
igan
P
u
b
li
c
S
afet
y
Cri
t
ica
l
Inc
iden
t
M
app
in
g
G
r
ant
.
S
e
na
te
i
nc
l
u
de
d
$5
00
,
00
0
G
F
/G
P
t
o
prov
i
de
a
gra
nt
pr
og
r
am
f
or
c
ou
nt
i
es
t
o
h
el
p
them
de
v
e
l
op
c
r
i
ti
c
a
l
i
nc
i
d
e
nt
ma
p m
ak
i
n
g.
50
0,
00
0
50
0,
00
0
50
0,
00
0
50
0,
00
0
T
ota
l
Cha
ng
es
................................
................................
................................
.
$
62
,
57
8,
10
0
$
41
,
07
4,
10
0
F
Y
20
25
-
26
S
E
NAT
E
A
P
P
RO
P
RIAT
IO
N
S
R
E
C.
................................
...........
$
1,0
15
,6
86
,
60
0
$
68
7
,93
5,1
0
0
Date
C
om
pl
e
ted
:
5
-
6
-
25
F
i
s
c
al
A
na
l
y
s
t:
B
r
uc
e R
B
a
k
er
Item #
FTE
GROSS
GF/GP
FTE
GROSS
GF/GP
Budget Area/Line Items
Gov Changes to FY 2024-25
Senate Changes to FY 2024-25
STATE POLICE
Ongoing Changes
1
Intelligence operations software
143,600
143,600
143,600
143,600
2
Intelligence operations center expansion
7.0
1,043,500
1,043,500
3
Victim support program
8.0
1,304,200
1,304,200
4
Align non-GF spending authorization
1,880,600
0
1,880,600
0
6
Office of school safety - training academy
1,000,000
1,000,000
8
Department administration - HB 4161
10
Law enforcement services - HB 4161
12
MCOLES - HB 4161
14
Field services - HB 4161
16
Specialized services - HB 4161
18
Information technology - HB 4161
20
22
24
26
Unclassified salaries
39,300
33,100
39,300
33,100
28
Economic adjustments
59,414,600
49,797,400
59,414,600
49,797,400
Subtotal - Ongoing
15.0
63,825,800
52,321,800
0.0
62,478,100
50,974,100
One-Time Changes
1
Public safety academy training program
10,000,000
10,000,000
2
DECF deposit- CIF
10,000,000
0
3
Cold case investigations
1,000,000
1,000,000
4
Public safety heroes program
1,000,000
1,000,000
5
Law enforcement training ESL and dearfhard of hearing residents
500,000
500,000
6
Statewide fentanyl enforcement
1,000,000
1,000,000
7
Okay2Say
1,000,000
1,000,000
8
Michigan public safety critical incident mapping grant
500,000
500,000
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Remove FY25 one-time and supplemental appropriations
(24,900,000)
(24,900,000)
(24,900,000)
(24,900,000)
Subtotal - One-Time
0.0
(24,900,000)
(24,900,000)
0.0
100,000
(9,900,000)
TOTAL STATE POLICE
15.0
38,925,800
27,421,800
0.0
62,578,100
41,074,100
4/23/2025
Page 1 of 1