Operating Plan
| Program Code | Program Name | FY 2026 Legislative Appropriation | FY 2026 Legislative Adjustments | FY 2026 Adjusted Legislative Appropriation | FY 2026 Administrative Execution Adjustments | FY 2026 Current Adjusted Appropriation | YTD FY 2026 Expenditures | Unexpended Appropriation | Department of Corrections (799) |
|---|---|---|---|---|---|---|---|---|
| 197 | Instruction | $34,697,874 | $0 | $34,697,874 | $2,369,314.00 | $37,067,188.00 | $0.00 | $37,067,188.00 |
| 351 | Supervision of Offenders and Re-entry Services | $131,779,054 | $0 | $131,779,054 | $2,854,229.00 | $134,633,283.00 | $0.00 | $134,633,283.00 |
| 356 | Financial Assistance for Confinement of Inmates in Local and Regional Facilities | $0 | $0 | $0 | $32,401.00 | $32,401.00 | $0.00 | $32,401.00 |
| 361 | Operation of State Residential Community Correctional Facilities | $16,496,128 | $0 | $16,496,128 | $8,880,180.00 | $25,376,308.00 | $0.00 | $25,376,308.00 |
| 397 | Prison Medical and Clinical Services | $275,309,979 | $24,905,558 | $300,215,537 | $6,746,224.00 | $306,961,761.00 | $0.00 | $306,961,761.00 |
| 398 | Operation of Secure Correctional Facilities | $900,644,192 | $0 | $900,644,192 | $22,303,886.00 | $922,948,078.00 | $0.00 | $922,948,078.00 |
| 399 | Administrative and Support Services | $204,403,669 | $0 | $204,403,669 | $52,712,659.15 | $257,116,328.15 | $0.00 | $257,116,328.15 |
| Agency Totals | $1,563,330,896 | $24,905,558 | $1,588,236,454 | $95,898,893.15 | $1,684,135,347.15 | $0.00 | $1,684,135,347.15 | |
| Grand Totals | $1,563,330,896 | $24,905,558 | $1,588,236,454 | $95,898,893.15 | $1,684,135,347.15 | $0.00 | $1,684,135,347.15 | |
be150 Operating Plan - 10-06-2026 19:06:13
