Fiscal Year:
    
Primary Budget:
Comparison Budget:

Services Hide Funding SourceGovernor's Recommendations
2025-26
Current Year Budget
2024-25
Difference
DollarsPositionsDollarsPositionsDollarsPositions
COMMUNITY CORRECTIONS (Program)
COMMUNITY SUPERVISION
General Revenue Fund$295,314,033 $289,199,241 $6,114,792
Trust Funds$472,494 $471,273 $1,221
Total$295,786,5272,789.00$289,670,5142,789.00$6,116,0130.00
Total: COMMUNITY CORRECTIONS (Program)$295,786,5272,789.00$289,670,5142,789.00$6,116,0130.00
DEPARTMENT ADMINISTRATION (Program)
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$39,952,104 $46,150,261 ($6,198,157)
Trust Funds$5,311,905 $5,460,491 ($148,586)
Total$45,264,009496.00$51,610,752496.00($6,346,743)0.00
INFORMATION TECHNOLOGY
General Revenue Fund$51,878,564 $53,244,096 ($1,365,532)
Trust Funds$3,964,368 $7,388,299 ($3,423,931)
Total$55,842,932175.00$60,632,395175.00($4,789,463)0.00
Total: DEPARTMENT ADMINISTRATION (Program)$101,106,941671.00$112,243,147671.00($11,136,206)0.00
EDUCATION AND PROGRAMS (Program)
ADULT OFFENDER TRANSITION, REHABILITATION AND SUPPORT
General Revenue Fund$19,360,491 $25,735,754 ($6,375,263)
Trust Funds$302,361 $299,499 $2,862
Total$19,662,85281.00$26,035,25381.00($6,372,401)0.00
ADULT SUBSTANCE ABUSE PREVENTION, EVALUATION AND TREATMENT SERVICES
General Revenue Fund$17,641,949 $17,121,141 $520,808
Trust Funds$6,165,919 $5,562,357 $603,562
Total$23,807,86835.00$22,683,49835.00$1,124,3700.00
BASIC EDUCATION SKILLS
General Revenue Fund$70,303,418 $72,349,668 ($2,046,250)
Trust Funds$29,229,571 $23,400,257 $5,829,314
Total$99,532,989716.00$95,749,925716.00$3,783,0640.00
COMMUNITY SUBSTANCE ABUSE PREVENTION, EVALUATION, AND TREATMENT SERVICES
General Revenue Fund$28,533,714 $29,083,714 ($550,000)
Trust Funds$2,400,000 $2,400,000 $0
Total$30,933,7140.00$31,483,7140.00($550,000)0.00
Total: EDUCATION AND PROGRAMS (Program)$173,937,423832.00$175,952,390832.00($2,014,967)0.00
HEALTH SERVICES (Program)
INMATE HEALTH SERVICES
General Revenue Fund$727,312,219 $687,568,027 $39,744,192
Trust Funds$853,570 $847,617 $5,953
Total$728,165,789150.00$688,415,644150.00$39,750,1450.00
Total: HEALTH SERVICES (Program)$728,165,789150.00$688,415,644150.00$39,750,1450.00
SECURITY AND INSTITUTIONAL OPERATIONS (Program)
ADULT AND YOUTHFUL OFFENDER FEMALE CUSTODY OPERATIONS
General Revenue Fund$81,002,931 $80,303,112 $699,819
Trust Funds$6,497 $6,497 $0
Total$81,009,428731.00$80,309,609731.00$699,8190.00
ADULT MALE CUSTODY OPERATIONS
General Revenue Fund$938,432,334 $895,194,539 $43,237,795
Trust Funds$11,890,452 $11,866,569 $23,883
Total$950,322,7868,963.00$907,061,1088,677.00$43,261,678286.00
CONTRACTOR-OPERATED CORRECTIONAL FACILITIES
General Revenue Fund$231,066,063 $230,072,616 $993,447
Trust Funds$3,727,191 $6,422,440 ($2,695,249)
Total$234,793,25415.00$236,495,05615.00($1,701,802)0.00
CORRECTIONAL FACILITIES MAINTENANCE AND REPAIR
General Revenue Fund$305,375,467 $292,288,368 $13,087,099
Trust Funds$0 $2,700,000 ($2,700,000)
Total$305,375,467551.00$294,988,368551.00$10,387,0990.00
EXECUTIVE DIRECTION AND SUPPORT SERVICES
General Revenue Fund$67,366,581 $62,711,938 $4,654,643
Trust Funds$327,505 $127,505 $200,000
Total$67,694,086507.00$62,839,443507.00$4,854,6430.00
MALE YOUTHFUL OFFENDER CUSTODY OPERATIONS
General Revenue Fund$0 $29,080,997 ($29,080,997)
Trust Funds$0 $23,041 ($23,041)
Total$00.00$29,104,038286.00($29,104,038)(286.00)
PUBLIC SERVICE WORKSQUADS AND WORK RELEASE TRANSITION
General Revenue Fund$77,348,969 $77,142,265 $206,704
Trust Funds$700,000 $33,171,727 ($32,471,727)
Total$78,048,969484.00$110,313,992484.00($32,265,023)0.00
SPECIALTY CORRECTIONAL INSTITUTION OPERATIONS
General Revenue Fund$733,540,389 $723,394,747 $10,145,642
Trust Funds$3,140 $3,140 $0
Total$733,543,5297,759.00$723,397,8877,759.00$10,145,6420.00
Total: SECURITY AND INSTITUTIONAL OPERATIONS (Program)$2,450,787,51919,010.00$2,444,509,50119,010.00$6,278,0180.00
Total: CORRECTIONS$3,749,784,19923,452.00$3,710,791,19623,452.00$38,993,0030.00