Colorado 2025 Regular Session

Colorado Senate Bill SB089 Compare Versions

OldNewDifferences
1+First Regular Session
2+Seventy-fifth General Assembly
3+STATE OF COLORADO
4+REREVISED
5+This Version Includes All Amendments
6+Adopted in the Second House
7+LLS NO. 25-0527.01 Craig Harper x3481
18 SENATE BILL 25-089
2-BY SENATOR(S) Bridges, Amabile, Kirkmeyer;
3-also REPRESENTATIVE(S) Bird, Sirota, Taggart, Duran, McCluskie.
9+Senate Committees House Committees
10+Appropriations Appropriations
11+A BILL FOR AN ACT
412 C
5-ONCERNING A SUPPLEMENTAL APPROPRIATION TO THE DEPARTMENT OF
6-CORRECTIONS
7-.
8-
9-Be it enacted by the General Assembly of the State of Colorado:
10-SECTION 1. Appropriation to the department of corrections for
11-the fiscal year beginning July 1, 2024. In Session Laws of Colorado
12-2024, section 2 of chapter 519, (HB 24-1430), amend Part II as follows:
13-Section 2. Appropriation.
14-NOTE: This bill has been prepared for the signatures of the appropriate legislative
15-officers and the Governor. To determine whether the Governor has signed the bill
16-or taken other action on it, please consult the legislative status sheet, the legislative
17-history, or the Session Laws.
18-________
19-Capital letters or bold & italic numbers indicate new material added to existing law; dashes
20-through words or numbers indicate deletions from existing law and such material is not part of
21-the act. APPROPRIATION FROM
13+ONCERNING A SUPPLEMENTAL APPR OPRIATION TO THE DEPARTMENT101
14+OF CORRECTIONS.102
15+Bill Summary
16+(Note: This summary applies to this bill as introduced and does
17+not reflect any amendments that may be subsequently adopted. If this bill
18+passes third reading in the house of introduction, a bill summary that
19+applies to the reengrossed version of this bill will be available at
20+http://leg.colorado.gov
21+.)
22+Supplemental appropriations are made to the department of
23+corrections.
24+Be it enacted by the General Assembly of the State of Colorado:1
25+HOUSE
26+3rd Reading Unamended
27+February 13, 2025
28+HOUSE
29+ 2nd Reading Unamended
30+February 12, 2025
31+SENATE
32+3rd Reading Unamended
33+February 6, 2025
34+SENATE
35+2nd Reading Unamended
36+February 5, 2025
37+SENATE SPONSORSHIP
38+Bridges, Amabile, Kirkmeyer
39+HOUSE SPONSORSHIP
40+Bird, Sirota, Taggart, Duran, McCluskie
41+Shading denotes HOUSE amendment. Double underlining denotes SENATE amendment.
42+Capital letters or bold & italic numbers indicate new material to be added to existing law.
43+Dashes through the words or numbers indicate deletions from existing law. SECTION 1. Appropriation to the department of corrections1
44+for the fiscal year beginning July 1, 2024. In Session Laws of Colorado2
45+2024, section 2 of chapter 519, (HB 24-1430), amend Part II as follows: 3
46+Section 2. Appropriation.4
47+089
48+-2- APPROPRIATION FROM
2249 ITEM &
2350 SUBTOTAL
2451 TOTAL GENERAL
2552 FUND
2653 GENERAL
2754 FUND
2855 EXEMPT
2956 CASH
3057 FUNDS
3158 REAPPROPRIATED
3259 FUNDS
3360 FEDERAL
3461 FUNDS
3562 $$$$$ $ $
36-PART II
37-DEPARTMENT OF CORRECTIONS
38-(1) MANAGEMENT
39-(A) Executive Director's Office Subprogram
40-Personal Services 4,794,793 4,550,988 243,805
63+PART II 1
64+DEPARTMENT OF CORRECTIONS 2
65+3
66+(1) MANAGEMENT 4
67+(A) Executive Director's Office Subprogram 5
68+Personal Services 6 4,794,793 4,550,988 243,805
4169 a
42-(41.9 FTE) (4.0 FTE)
43-Restorative Justice Program
44-with Victim-Offender
45-Dialogues in Department
46-Facilities 75,000 75,000
47-(1.2 FTE)
48-Health, Life, and Dental 81,323,074
70+7(41.9 FTE) (4.0 FTE)
71+Restorative Justice Program 8
72+with Victim-Offender 9
73+Dialogues in Department 10
74+Facilities 11 75,000 75,000
75+12(1.2 FTE)
76+Health, Life, and Dental 13 81,323,074
4977 80,050,656
5078 1,272,418
5179 b
52-81,227,825 79,955,407
53-Short-term Disability 554,612
80+14 81,227,825 79,955,407
81+Short-term Disability 15 554,612
5482 545,183
5583 9,429
5684 b
57-553,897 544,468
58-Paid Family and Medical
59-Leave Insurance 1,946,512 1,918,225 28,287
85+16 553,897 544,468
86+Paid Family and Medical 17
87+Leave Insurance 18 1,946,512 1,918,225 28,287
6088 b
61-Unfunded Liability
62-Amortization Equalization
63-Disbursement Payments 43,281,040
64-42,652,444
65-628,596
66-b
67-43,236,320 42,607,724
68-Salary Survey
69-6
70-24,791,715 24,428,432 363,283
71-b
72-Step Pay 16,431,610 16,275,915 155,695
73-b
74-PERA Direct Distribution 8,837,393 8,695,905 141,488
75-b
76-Overtime 35,340,753 35,340,753
77-Incentives and Bonuses
78-7
79-14,334,002 14,334,002
80-Shift Differential 17,982,314 17,949,518 32,796
81-b
82-PAGE 2-SENATE BILL 25-089 APPROPRIATION FROM
89+089
90+-3- APPROPRIATION FROM
8391 ITEM &
8492 SUBTOTAL
8593 TOTAL GENERAL
8694 FUND
8795 GENERAL
8896 FUND
8997 EXEMPT
9098 CASH
9199 FUNDS
92100 REAPPROPRIATED
93101 FUNDS
94102 FEDERAL
95103 FUNDS
96104 $$$$$ $ $
97-Temporary Employees
98-Related to Authorized
99-Leave 2,025,459 2,025,459
100-Workers' Compensation 7,584,883 7,412,706 172,177
105+Unfunded Liability 1
106+Amortization Equalization 2
107+Disbursement Payments 3 43,281,040
108+42,652,444
109+628,596
101110 b
102-Operating Expenses 416,761 326,761 5,000
111+4 43,236,320 42,607,724
112+Salary Survey
113+6
114+5 24,791,715 24,428,432 363,283
115+b
116+Step Pay 6 16,431,610 16,275,915 155,695
117+b
118+PERA Direct Distribution 7 8,837,393 8,695,905 141,488
119+b
120+Overtime 8 35,340,753 35,340,753
121+Incentives and Bonuses
122+7
123+9 14,334,002 14,334,002
124+Shift Differential 10 17,982,314 17,949,518 32,796
125+b
126+Temporary Employees 11
127+Related to Authorized 12
128+Leave 13 2,025,459 2,025,459
129+Workers' Compensation 14 7,584,883 7,412,706 172,177
130+b
131+Operating Expenses 15 416,761 326,761 5,000
103132 a
104133 85,000(I)
105134 c
106-Legal Services 3,893,252
135+Legal Services 16 3,893,252
107136 d
108137 3,802,219 91,033
109138 b
110-Payment to Risk Management
111-and Property Funds 9,318,427 9,106,899 211,528
139+089
140+-4- APPROPRIATION FROM
141+ITEM &
142+SUBTOTAL
143+TOTAL GENERAL
144+FUND
145+GENERAL
146+FUND
147+EXEMPT
148+CASH
149+FUNDS
150+REAPPROPRIATED
151+FUNDS
152+FEDERAL
153+FUNDS
154+$$$$$ $ $
155+Payment to Risk Management 1
156+and Property Funds 2 9,318,427 9,106,899 211,528
112157 b
113-Leased Space 6,516,921 6,339,596 177,325
158+Leased Space 3 6,516,921 6,339,596 177,325
114159 b
115160
116-Annual Depreciation-Lease
117-Equivalent Payments 659,571 659,571
118-Planning and Analysis
119-Contracts 82,410 82,410
120-Payments to District
121-Attorneys 681,102 681,102
122-Payments to Coroners 32,175 32,175
123-Digital Trunk Radio Payments 2,638,440 2,638,440
161+Annual Depreciation-Lease 4
162+Equivalent Payments 5 659,571 659,571
163+Planning and Analysis 6
164+Contracts 7 82,410 82,410
165+Payments to District 8
166+Attorneys 9 681,102 681,102
167+Payments to Coroners 10 32,175 32,175
168+Digital Trunk Radio Payments 11 2,638,440 2,638,440
124169 Additional Prison Capacity -
170+12
125171 Personal Services
126-525,466
172+13 525,466
127173 485,218
128174 40,248
129175 b
130-(6.3 FTE)
131-Additional Prison Capacity - Operating Expenses
132-159,184
176+14(6.3 FTE)
177+Additional Prison Capacity -
178+15
179+Operating Expenses
180+16 159,184
133181 156,165
134182 3,019
135183 b
136-Additional Prison Capacity - Facility Start-up
184+Additional Prison Capacity -
185+17
186+Facility Start-up
187+18 7,326
137188 7,326
138-7,326
139-Additional Prison Capacity - Personnel Start-up
189+089
190+-5- APPROPRIATION FROM
191+ITEM &
192+SUBTOTAL
193+TOTAL GENERAL
194+FUND
195+GENERAL
196+FUND
197+EXEMPT
198+CASH
199+FUNDS
200+REAPPROPRIATED
201+FUNDS
202+FEDERAL
203+FUNDS
204+$$$$$ $ $
205+Additional Prison Capacity -
206+1
207+Personnel Start-up
208+2 24,250
140209 24,250
141-24,250
142-284,258,445 283,401,535
143-PAGE 3-SENATE BILL 25-089 APPROPRIATION FROM
210+3 284,258,445 4 283,401,535
211+5
212+a
213+ These amounts shall be transferred from the Department of Public Safety from the State Victims Assistance and Law Enforcement Program line item appropriation in the Victims 6
214+Assistance section of the Division of Criminal Justice. These amounts originate as cash funds from the Victims Assistance and L aw Enforcement Fund created in Section 24-33.5-506 7
215+(1), C.R.S. 8
216+b
217+ Of these amounts, an estimated $2,583,923
218+ $2,540,656 shall be from sales revenues earned by Correctional Industries and an estimated $743,399 shall be from sales revenu es earned 9
219+by the Canteen Operation. 10
220+c
221+ This amount shall be from the Social Security Administration Incentive Payment Memorandum of Understanding. 11
222+d
223+ Of this amount, $3,872,506 shall be used to purchase legal services from the Department of Law and $20,746 shall be used to co ntract for legal services from private firms for 12
224+litigation related to the Rifle Correctional Center. 13
225+14
226+15
227+16
228+17
229+18
230+089
231+-6- APPROPRIATION FROM
232+ITEM &
233+SUBTOTAL
234+TOTAL GENERAL
235+FUND
236+GENERAL
237+FUND
238+EXEMPT
239+CASH
240+FUNDS
241+REAPPROPRIATED
242+FUNDS
243+FEDERAL
244+FUNDS
245+$$$$$ $ $
246+(B) External Capacity Subprogram 1
247+(1) Private Prison Monitoring Unit 2
248+Personal Services 3 1,065,590 1,065,590
249+4(12.7 FTE)
250+Operating Expenses 5 183,443 153,976 29,467
251+a
252+6 1,249,033
253+7
254+a
255+ This amount shall be from revenues earned from monitoring private Colorado prisons that house out-of-state offenders. 8
256+9
257+(2) Payments to House State Prisoners
258+8
259+10
260+Payments to local jails at a 11
261+rate of $77.16 per inmate per 12
262+day 13 9,969,844
263+9,969,844
264+14 7,402,280 7,402,280
265+Payments to in-state private 15
266+prisons at a rate of $66.52 per 16
267+inmate per day
268+9
269+17 69,950,104
270+67,056,718
271+2,893,386
272+a
273+18 70,298,104 67,404,718
274+089
275+-7- APPROPRIATION FROM
276+ITEM &
277+SUBTOTAL
278+TOTAL GENERAL
279+FUND
280+GENERAL
281+FUND
282+EXEMPT
283+CASH
284+FUNDS
285+REAPPROPRIATED
286+FUNDS
287+FEDERAL
288+FUNDS
289+$$$$$ $ $
290+Inmate Education and Benefit 1
291+Programs at In-state Private 2
292+Prisons 3 541,566 541,566
293+4 80,461,514
294+5 78,241,950 6
295+a
296+ This amount shall be from the State Criminal Alien Assistance Program Cash Fund created in Section 17-1-107.5 (1), C.R.S. 7
297+8
298+(C) Inspector General Subprogram 9
299+Personal Services 10 4,999,370 4,893,137 106,233
300+a
301+11(62.8 FTE)
302+12(50.8 FTE)
303+Operating Expenses 13 473,905 390,718 83,187
304+a
305+Inspector General Grants 14 207,912207,912(I)
306+15 5,681,187
307+16 a
308+ These amounts shall be from revenues earned from private prison out of state offender investigations. 17
309+18
310+19
311+089
312+-8- APPROPRIATION FROM
313+ITEM &
314+SUBTOTAL
315+TOTAL GENERAL
316+FUND
317+GENERAL
318+FUND
319+EXEMPT
320+CASH
321+FUNDS
322+REAPPROPRIATED
323+FUNDS
324+FEDERAL
325+FUNDS
326+$$$$$ $ $
327+1 371,650,179 2 368,573,705
328+3
329+(2) INSTITUTIONS 4
330+(A) Utilities Subprogram 5
331+Personal Services 6 370,650 370,650
332+7(3.0 FTE)
333+Utilities
334+8 26,584,011
335+25,093,539
336+1,490,472
337+a
338+C
339+ORE
340+U
341+TILITIES
342+9a
343+9 21,490,472 20,000,000 1,490,472
344+a
345+E
346+NERGY
347+C
348+ONSERVATION AND
349+10
350+O
351+PERATING
352+E
353+XPENSES
354+9a
355+11 4,227,975 4,227,975
356+12 26,954,661
357+13 26,089,097 14
358+a
359+ This amount shall be from sales revenues earned by Correctional Industries. 15
360+16
361+(B) Maintenance Subprogram 17
362+Personal Services 18 23,625,951
363+19 (293.0 FTE)
364+089
365+-9- APPROPRIATION FROM
366+ITEM &
367+SUBTOTAL
368+TOTAL GENERAL
369+FUND
370+GENERAL
371+FUND
372+EXEMPT
373+CASH
374+FUNDS
375+REAPPROPRIATED
376+FUNDS
377+FEDERAL
378+FUNDS
379+$$$$$ $ $
380+Operating Expenses 1 13,538,111
381+Maintenance Pueblo Campus 2 3,023,427
382+Start-up Costs 3 14,000
383+4 40,201,489 40,201,489
384+5
385+(C) Housing and Security Subprogram 6
386+Personal Services 7 199,155,681
387+199,155,681
388+8 197,980,167 197,980,167
389+9(3,050.8 FTE)
390+10(3,044.8 FTE)
391+Operating Expenses 11 2,105,156
392+2,105,156
393+12 2,172,091 2,172,091
394+Start-up Costs 13 24,969 24,969
395+14 201,285,806
396+15 200,177,227 16 17 18 19
397+089
398+-10- APPROPRIATION FROM
399+ITEM &
400+SUBTOTAL
401+TOTAL GENERAL
402+FUND
403+GENERAL
404+FUND
405+EXEMPT
406+CASH
407+FUNDS
408+REAPPROPRIATED
409+FUNDS
410+FEDERAL
411+FUNDS
412+$$$$$ $ $
413+(D) Food Service Subprogram 1
414+Personal Services 2 20,958,785 20,958,785
415+3(318.8 FTE)
416+Operating Expenses 4 22,654,004
417+22,654,004
418+5 22,565,144 22,565,144
419+Food Service Pueblo Campus 6 2,578,959
420+2,578,959
421+7 2,825,796 2,825,796
422+8 46,191,748
423+9 46,349,725 10
424+(E) Medical Services Subprogram
425+10
426+11
427+Personal Services 12 43,409,402 43,102,223 307,179
428+a
429+13(409.2 FTE) (3.0 FTE)
430+Operating Expenses 14 2,674,223
431+2,674,223
432+15 2,667,550 2,667,550
433+Purchase of Pharmaceuticals 16 22,552,077 22,552,077
434+Hepatitis C Treatment Costs 17 8,368,384 8,368,384
435+External Medical Services 18 59,173,755 59,173,755
436+Transgender Healthcare 19 5,317,500 5,317,500
437+089
438+-11- APPROPRIATION FROM
439+ITEM &
440+SUBTOTAL
441+TOTAL GENERAL
442+FUND
443+GENERAL
444+FUND
445+EXEMPT
446+CASH
447+FUNDS
448+REAPPROPRIATED
449+FUNDS
450+FEDERAL
451+FUNDS
452+$$$$$ $ $
453+Service Contracts 1 2,402,731 2,402,731
454+Indirect Cost Assessment 2 2,9512,951
455+a
456+3 143,901,023
457+4 143,894,350
458+5
459+a
460+ These amounts shall be from inmate medical fees collected pursuant to Section 17-1-113 (2), C.R.S. 6
461+7
462+(F) Laundry Subprogram 8
463+Personal Services 9 2,879,209
464+10 (38.4 FTE)
465+Operating Expenses 11 2,492,993
466+12 2,482,498
467+13 5,372,202
468+5,372,202
469+14 5,361,707 5,361,707 15 16 17 18 19
470+089
471+-12- APPROPRIATION FROM
472+ITEM &
473+SUBTOTAL
474+TOTAL GENERAL
475+FUND
476+GENERAL
477+FUND
478+EXEMPT
479+CASH
480+FUNDS
481+REAPPROPRIATED
482+FUNDS
483+FEDERAL
484+FUNDS
485+$$$$$ $ $
486+(G) Superintendents Subprogram 1
487+Personal Services 2 13,232,652
488+3 (168.9 FTE)
489+Operating Expenses 4 9,039,601
490+5 9,019,551
491+Inmate Telephone Calls 6 717,712
492+7 1,296,571
493+Dress Out 8 1,006,280
494+Start-up costs 9 77,725
495+10 73,625
496+11 24,073,970
497+24,073,970
498+12 24,628,679 24,628,679 13
499+(H) Youthful Offender System Subprogram 14
500+Personal Services 15 12,418,786
501+16 (162.7 FTE)
502+Operating Expenses 17 607,455
503+Contract Services 18 28,820
504+089
505+-13- APPROPRIATION FROM
506+ITEM &
507+SUBTOTAL
508+TOTAL GENERAL
509+FUND
510+GENERAL
511+FUND
512+EXEMPT
513+CASH
514+FUNDS
515+REAPPROPRIATED
516+FUNDS
517+FEDERAL
518+FUNDS
519+$$$$$ $ $
520+Maintenance and Food 1
521+Service 2 1,252,987
522+3 1,622,979
523+4 14,308,048
524+14,308,048
525+5 14,678,040 14,678,040 6
526+(I) Case Management Subprogram 7
527+Personal Services 8 19,397,629
528+9 19,330,293
529+10 (247.8 FTE)
530+11 (246.8 FTE)
531+Operating Expenses 12 184,560
532+13 183,973
533+Offender ID Program 14 367,884
534+Start-up Costs 15 1,230
535+16 19,951,303
536+19,951,303
537+17 19,883,380 19,883,380 18 19
538+089
539+-14- APPROPRIATION FROM
540+ITEM &
541+SUBTOTAL
542+TOTAL GENERAL
543+FUND
544+GENERAL
545+FUND
546+EXEMPT
547+CASH
548+FUNDS
549+REAPPROPRIATED
550+FUNDS
551+FEDERAL
552+FUNDS
553+$$$$$ $ $
554+(J) Mental Health Subprogram 1
555+Personal Services 2 13,733,060 13,733,060
556+3(168.0 FTE)
557+Operating Expenses 4 331,766 331,766
558+Medical Contract Services 5 5,782,084 5,782,084
559+Start-up Costs 6 9,623 9,623
560+7 19,856,533
561+8
562+(K) Inmate Pay Subprogram 9 4,664,514
563+4,664,514
564+10 4,640,696 4,640,696
565+11
566+(L) Legal Access Subprogram 12
567+Personal Services 13 1,825,607
568+14 (27.2 FTE)
569+Operating Expenses 15 803,777
570+Contract Services 16 70,905
571+Start-up Costs 17 4,000
572+18 2,704,289 2,704,289
573+19
574+089
575+-15- APPROPRIATION FROM
576+ITEM &
577+SUBTOTAL
578+TOTAL GENERAL
579+FUND
580+GENERAL
581+FUND
582+EXEMPT
583+CASH
584+FUNDS
585+REAPPROPRIATED
586+FUNDS
587+FEDERAL
588+FUNDS
589+$$$$$ $ $
590+1 549,465,586 2 548,465,212
591+3
592+(3) SUPPORT SERVICES 4
593+(A) Business Operations Subprogram 5
594+Personal Services 6 7,231,889 6,338,860 53,988
595+a
596+839,041
597+b
598+7(90.7 FTE) (13.8 FTE)
599+Operating Expenses 8 231,951 231,951
600+Business Operations Grants 9 2,500,0002,500,000(I)
601+Indirect Cost Assessment 10 321,878321,878(I)
602+11 10,285,718
603+12
604+a
605+ This amount shall be from restitution collect ed pursuant to Section 16-18.5-109 (3), C.R.S. 13
606+b
607+ Of this amount, $702,392 shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund create d in Section 24-75-1401 (2), C.R.S., and $136,649 shall 14
608+be from statewide indirect cost recoveries. 15
609+16
610+(B) Personnel Subprogram 17
611+Personal Services 18 2,522,543 2,522,543
612+19(36.0 FTE)
613+089
614+-16- APPROPRIATION FROM
615+ITEM &
616+SUBTOTAL
617+TOTAL GENERAL
618+FUND
619+GENERAL
620+FUND
621+EXEMPT
622+CASH
623+FUNDS
624+REAPPROPRIATED
625+FUNDS
626+FEDERAL
627+FUNDS
628+$$$$$ $ $
629+Operating Expenses 1 737,981 737,981
630+Start-up Costs 2 28,000 28,000
631+3 3,288,524
632+4
633+(C) Offender Services Subprogram 5
634+Personal Services 6 3,530,219
635+7 (44.1 FTE)
636+Operating Expenses 8 62,044
637+9 3,592,263 3,592,263
638+10
639+(D) Communications Subprogram 11
640+Operating Expenses 12 1,685,707 1,685,707
641+Dispatch Services 13 328,510 328,510
642+14 2,014,217
643+15
644+(E) Transportation Subprogram 16
645+Personal Services 17 2,509,225 2,509,225
646+18(41.0 FTE)
647+Operating Expenses 19 643,538 643,538
648+089
649+-17- APPROPRIATION FROM
650+ITEM &
651+SUBTOTAL
652+TOTAL GENERAL
653+FUND
654+GENERAL
655+FUND
656+EXEMPT
657+CASH
658+FUNDS
659+REAPPROPRIATED
660+FUNDS
661+FEDERAL
662+FUNDS
663+$$$$$ $ $
664+Vehicle Lease Payments 1 3,637,220 3,102,813 534,407
665+a
666+2 6,789,983
667+3
668+a
669+ Of this amount, an estimated $509,957 shall be from sales revenues earned by Correctional Industries and an estimated $24,450 shall be from sales revenues earned by the Canteen 4
670+Operation. 5
671+6
672+7
673+(F) Training Subprogram 8
674+Personal Services 9 2,578,313
675+10 (33.0 FTE)
676+Operating Expenses 11 383,057
677+12 437,157
678+13 2,961,370
679+2,961,370
680+14 3,015,470 3,015,470 15
681+(G) Information Systems Subprogram 16
682+Operating Expenses 17 1,404,369 1,404,369
683+Payments to OIT 18 32,784,416
684+32,647,829
685+136,587
686+a
687+19 32,905,320 32,766,061 139,259
688+a
689+089
690+-18- APPROPRIATION FROM
691+ITEM &
692+SUBTOTAL
693+TOTAL GENERAL
694+FUND
695+GENERAL
696+FUND
697+EXEMPT
698+CASH
699+FUNDS
700+REAPPROPRIATED
701+FUNDS
702+FEDERAL
703+FUNDS
704+$$$$$ $ $
705+CORE Operations 1 84,365 76,351 4,082
706+a
707+3,932
708+b
709+2 34,273,150 3 34,394,054
710+4
711+a
712+ Of these amounts, an estimated $107,471
713+ $110,143 shall be from Correctional Industries sales to non-state entities and an estimated $33,198 shall be from sales revenu es earned by 5
714+the Canteen Operation. 6
715+b
716+ This amount shall be from Correctional Industries sales to other state agencies. 7
717+8
718+(H) Facility Services Subprogram 9
719+Personal Services 10 1,302,492
720+11 (14.8 FTE)
721+Operating Expenses 12 84,096
722+Start-up costs 13 3,000
723+14 1,389,588 1,389,588
724+15
725+16 64,594,813
726+17 64,769,817 18 19
727+089
728+-19- APPROPRIATION FROM
729+ITEM &
730+SUBTOTAL
731+TOTAL GENERAL
732+FUND
733+GENERAL
734+FUND
735+EXEMPT
736+CASH
737+FUNDS
738+REAPPROPRIATED
739+FUNDS
740+FEDERAL
741+FUNDS
742+$$$$$ $ $
743+1
744+2
745+(4) INMATE PROGRAMS 3
746+(A) Labor Subprogram 4
747+Personal Services 5 6,061,490
748+6 (81.4 FTE)
749+Operating Expenses 7 88,017
750+8 6,149,507 6,149,507
751+9
752+(B) Education Subprogram 10
753+Personal Services 11 15,800,444
754+15,800,444
755+12 15,608,744 15,608,744
756+13(198.7 FTE)
757+14(193.7 FTE)
758+Operating Expenses 15 4,625,962
759+3,139,277
760+1,197,770
761+a
762+288,915
763+b
764+16 4,321,362 2,834,677
765+Contract Services 17 1,221,428 1,221,428
766+Education Grants 18 80,060 10,000
767+c
768+42,410
769+d
770+27,650(I)
771+19 (2.0 FTE)
772+089
773+-20- APPROPRIATION FROM
774+ITEM &
775+SUBTOTAL
776+TOTAL GENERAL
777+FUND
778+GENERAL
779+FUND
780+EXEMPT
781+CASH
782+FUNDS
783+REAPPROPRIATED
784+FUNDS
785+FEDERAL
786+FUNDS
787+$$$$$ $ $
788+Start-up Costs 1 4,703 4,703
789+2 21,732,597
790+3 21,236,297 4
791+a
792+ Of this amount, an estimated $667,412 shall be from sales revenues earned by the Canteen Operation and an estimated $530,358 s hall be from sales revenues earned by vocational 5
793+programs. 6
794+b
795+ This amount shall be from sales revenues earned by vocational programs for products and services sold to other government agen cies. 7
796+c
797+ This amount shall be from gifts, grants, and donations. 8
798+d
799+ This amount shall be from the Colorado Depart ment of Education from special education funds. 9
800+10
801+(C) Recreation Subprogram 11
802+Personal Services 12 8,166,882 8,166,882
803+13(119.5 FTE)
804+Operating Expenses 14 77,552 77,552
805+a
806+15 8,244,434
807+16
808+a
809+ This amount shall be from sales revenues earned by the Canteen Operation. 17
810+18
811+19
812+089
813+-21- APPROPRIATION FROM
814+ITEM &
815+SUBTOTAL
816+TOTAL GENERAL
817+FUND
818+GENERAL
819+FUND
820+EXEMPT
821+CASH
822+FUNDS
823+REAPPROPRIATED
824+FUNDS
825+FEDERAL
826+FUNDS
827+$$$$$ $ $
828+(D) Drug and Alcohol Treatment Subprogram 1
829+Personal Services 2 6,426,933 6,426,933
830+3(87.4 FTE)
831+Operating Expenses 4 117,884 117,884
832+Contract Services 5 2,023,220 2,023,220
833+Treatment Grants 6 126,682126,682
834+a
835+7 8,694,719
836+8
837+a
838+ This amount shall be from grant funds appropriated to the Division of Criminal Justice in the Department of Public Safety. 9
839+10
840+(E) Sex Offender Treatment Subprogram 11
841+Personal Services 12 3,612,228 3,580,994 31,234
842+a
843+13(55.8 FTE) (1.0 FTE)
844+Operating Expenses 14 92,276 91,776 500
845+a
846+Polygraph Testing 15 242,500 242,500
847+Sex Offender Treatment 16
848+Grants 17 65,59765,597(I)
849+18 4,012,601
850+19
851+089
852+-22- APPROPRIATION FROM
144853 ITEM &
145854 SUBTOTAL
146855 TOTAL GENERAL
147856 FUND
148857 GENERAL
149858 FUND
150859 EXEMPT
151860 CASH
152861 FUNDS
153862 REAPPROPRIATED
154863 FUNDS
155864 FEDERAL
156865 FUNDS
157866 $$$$$ $ $
158867 a
159- These amounts shall be transferred from the Department of Public Safety from the State Victims Assistance and Law Enforcement Program line item appropriation in the Victims
160-Assistance section of the Division of Criminal Justice. These amounts originate as cash funds from the Victims Assistance and L aw Enforcement Fund created in Section 24-33.5-506
161-(1), C.R.S.
162-b
163- Of these amounts, an estimated $2,583,923
164- $2,540,656 shall be from sales revenues earned by Correctional Industries and an estimated $743,399 shall be from sales revenu es earned
165-by the Canteen Operation.
166-c
167- This amount shall be from the Social Security Administration Incentive Payment Memorandum of Understanding.
168-d
169- Of this amount, $3,872,506 shall be used to purchase legal services from the Department of Law and $20,746 shall be used to co ntract for legal services from private firms for
170-litigation related to the Rifle Correctional Center.
171-(B) External Capacity Subprogram
172-(1) Private Prison Monitoring Unit
173-Personal Services 1,065,590 1,065,590
174-(12.7 FTE)
175-Operating Expenses 183,443 153,976 29,467
868+ These amounts shall be from the Sex Offender Surcharge Fund created in Section 18-21-103 (3), C.R.S. 1
869+2
870+(F) Volunteers Subprogram 3
871+Personal Services 4 510,685
872+5 (8.0 FTE)
873+Operating Expenses 6 17,912
874+7 528,597 528,597
875+8
876+9 49,362,455
877+10 48,866,155 11
878+(5) COMMUNITY SERVICES 12
879+(A) Parole Subprogram 13
880+Personal Services 14 22,590,205 22,590,205
881+15(314.5 FTE)
882+16(326.5 FTE)
883+Operating Expenses 17 2,875,425 2,875,425
884+Parolee Supervision and 18
885+Support Services 19 8,911,261 4,847,969 4,063,292
176886 a
177-1,249,033
178-a
179- This amount shall be from revenues earned from monitoring private Colorado prisons that house out-of-state offenders.
180-(2) Payments to House State Prisoners
181-8
182-Payments to local jails at a
183-rate of $77.16 per inmate per
184-day 9,969,844
185-9,969,844
186-7,402,280 7,402,280
187-Payments to in-state private
188-prisons at a rate of $66.52 per
189-inmate per day
190-9
191-69,950,104
192-67,056,718
193-2,893,386
194-a
195-70,298,104 67,404,718
196-PAGE 4-SENATE BILL 25-089 APPROPRIATION FROM
887+
888+089
889+-23- APPROPRIATION FROM
197890 ITEM &
198891 SUBTOTAL
199892 TOTAL GENERAL
200893 FUND
201894 GENERAL
202895 FUND
203896 EXEMPT
204897 CASH
205898 FUNDS
206899 REAPPROPRIATED
207900 FUNDS
208901 FEDERAL
209902 FUNDS
210903 $$$$$ $ $
211-Inmate Education and Benefit
212-Programs at In-state Private
213-Prisons 541,566 541,566
214-80,461,514
215-78,241,950
904+Wrap-Around Services 1
905+Program 2 1,822,869 1,822,869
906+Insurance Payments 3 389,196
907+389,196
908+4 25,000 25,000
909+Grants to Community-based 5
910+Organizations for Parolee 6
911+Support 7 7,176,734 7,176,734
912+Community-based 8
913+Organizations Housing 9
914+Support 10 500,000 500,000
915+Parolee Housing Support 11 500,000 500,000
916+12 44,765,690
917+13 44,401,494 14
216918 a
217- This amount shall be from the State Criminal Alien Assistance Program Cash Fund created in Section 17-1-107.5 (1), C.R.S.
218-(C) Inspector General Subprogram
219-Personal Services 4,999,370 4,893,137 106,233
220-a
221-(62.8 FTE)
222-(50.8 FTE)
223-Operating Expenses 473,905 390,718 83,187
224-a
225-Inspector General Grants 207,912207,912(I)
226-5,681,187 a
227- These amounts shall be from revenues earned from private prison out of state offender investigations.
228-371,650,179
229-368,573,705
230-(2) INSTITUTIONS
231-(A) Utilities Subprogram
232-Personal Services 370,650 370,650
233-(3.0 FTE)
234-Utilities
235-26,584,011
236-25,093,539
237-1,490,472
238-a
239-C
240-ORE
241-U
242-TILITIES
243-9a
244-21,490,472 20,000,000 1,490,472
245-a
246-PAGE 5-SENATE BILL 25-089 APPROPRIATION FROM
919+ This amount shall be transferred from the Judicial Department from the Correctional Treatment Cash Fund Expenditures line item appropriation in the Probation and Related Services 15
920+section. 16
921+17
922+18
923+089
924+-24- APPROPRIATION FROM
247925 ITEM &
248926 SUBTOTAL
249927 TOTAL GENERAL
250928 FUND
251929 GENERAL
252930 FUND
253931 EXEMPT
254932 CASH
255933 FUNDS
256934 REAPPROPRIATED
257935 FUNDS
258936 FEDERAL
259937 FUNDS
260938 $$$$$ $ $
261-E
262-NERGY
263-C
264-ONSERVATION AND
265-O
266-PERATING
267-E
268-XPENSES
269-9a
270-4,227,975 4,227,975
271-26,954,661
272-26,089,097
939+(B) Community Supervision Subprogram 1
940+(1) Community Supervision 2
941+Personal Services 3 4,657,001 4,657,001
942+4(48.0 FTE)
943+Operating Expenses 5 505,042 505,042
944+Psychotropic Medication 6 31,400 31,400
945+Community Supervision 7
946+Support Services 8 2,394,092 2,353,744 40,348
273947 a
274- This amount shall be from sales revenues earned by Correctional Industries.
275-(B) Maintenance Subprogram
276-Personal Services 23,625,951
277-(293.0 FTE)
278-Operating Expenses 13,538,111
279-Maintenance Pueblo Campus 3,023,427
280-Start-up Costs 14,000
281-40,201,489 40,201,489
282-(C) Housing and Security Subprogram
283-Personal Services 199,155,681
284-199,155,681
285-197,980,167 197,980,167
286-(3,050.8 FTE)
287-(3,044.8 FTE)
288-Operating Expenses 2,105,156
289-2,105,156
290-2,172,091 2,172,091
291-Start-up Costs 24,969 24,969
292-201,285,806
293-200,177,227
294-(D) Food Service Subprogram
295-Personal Services 20,958,785 20,958,785
296-(318.8 FTE)
297-PAGE 6-SENATE BILL 25-089 APPROPRIATION FROM
948+9 7,587,535
949+10
950+a
951+ This amount shall be transferred from the Department of Public Safety, Division of Criminal Justice, Offender Treatment and Se rvices. 11
952+12
953+(2) Youthful Offender System Aftercare 13
954+Personal Services 14 602,011
955+15 (8.0 FTE)
956+Operating Expenses 16 141,067
957+Contract Services 17 897,584
958+18 1,640,662 1,640,662
959+19
960+089
961+-25- APPROPRIATION FROM
298962 ITEM &
299963 SUBTOTAL
300964 TOTAL GENERAL
301965 FUND
302966 GENERAL
303967 FUND
304968 EXEMPT
305969 CASH
306970 FUNDS
307971 REAPPROPRIATED
308972 FUNDS
309973 FEDERAL
310974 FUNDS
311975 $$$$$ $ $
312-Operating Expenses 22,654,004
313-22,654,004
314-22,565,144 22,565,144
315-Food Service Pueblo Campus 2,578,959
316-2,578,959
317-2,825,796 2,825,796
318-46,191,748
319-46,349,725
320-(E) Medical Services Subprogram
321-10
322-Personal Services 43,409,402 43,102,223 307,179
323-a
324-(409.2 FTE) (3.0 FTE)
325-Operating Expenses 2,674,223
326-2,674,223
327-2,667,550 2,667,550
328-Purchase of Pharmaceuticals 22,552,077 22,552,077
329-Hepatitis C Treatment Costs 8,368,384 8,368,384
330-External Medical Services 59,173,755 59,173,755
331-Transgender Healthcare 5,317,500 5,317,500
332-Service Contracts 2,402,731 2,402,731
333-Indirect Cost Assessment 2,9512,951
334-a
335-143,901,023
336-143,894,350
337-a
338- These amounts shall be from inmate medical fees collected pursuant to Section 17-1-113 (2), C.R.S.
339-(F) Laundry Subprogram
340-Personal Services 2,879,209
341-(38.4 FTE)
342-PAGE 7-SENATE BILL 25-089 APPROPRIATION FROM
976+(C) Community Re-entry Subprogram 1
977+Personal Services 2 2,849,589 2,849,589
978+3(42.6 FTE)
979+Operating Expenses 4 146,702 146,702
980+Offender Emergency 5
981+Assistance 6 96,768 96,768
982+Contract Services 7 190,000 190,000
983+Offender Re-employment 8
984+Center 9 100,000 100,000
985+Community Reintegration 10
986+Grants 11 39,09839,098(I)
987+12(1.0 FTE)
988+13 3,422,157
989+14
990+15 57,416,044
991+16 57,051,848 17 18 19
992+089
993+-26- APPROPRIATION FROM
343994 ITEM &
344995 SUBTOTAL
345996 TOTAL GENERAL
346997 FUND
347998 GENERAL
348999 FUND
3491000 EXEMPT
3501001 CASH
3511002 FUNDS
3521003 REAPPROPRIATED
3531004 FUNDS
3541005 FEDERAL
3551006 FUNDS
3561007 $$$$$ $ $
357-Operating Expenses 2,492,993
358-2,482,498
359-5,372,202
360-5,372,202
361-5,361,707 5,361,707
362-(G) Superintendents Subprogram
363-Personal Services 13,232,652
364-(168.9 FTE)
365-Operating Expenses 9,039,601
366-9,019,551
367-Inmate Telephone Calls 717,712
368-1,296,571
369-Dress Out 1,006,280
370-Start-up costs 77,725
371-73,625
372-24,073,970
373-24,073,970
374-24,628,679 24,628,679
375-(H) Youthful Offender System Subprogram
376-Personal Services 12,418,786
377-(162.7 FTE)
378-Operating Expenses 607,455
379-Contract Services 28,820
380-Maintenance and Food
381-Service 1,252,987
382-1,622,979
383-14,308,048
384-14,308,048
385-14,678,040 14,678,040
386-PAGE 8-SENATE BILL 25-089 APPROPRIATION FROM
1008+(6) PAROLE BOARD 1
1009+Personal Services 2 1,965,078
1010+3 (20.5 FTE)
1011+Operating Expenses 4 107,890
1012+Contract Services 5 242,437
1013+Administrative and IT 6
1014+Support 7 187,236
1015+8 (2.0 FTE)
1016+9 2,502,641 2,502,641
1017+10
1018+(7) CORRECTIONAL INDUSTRIES 11
1019+Personal Services 12 12,639,422 4,813,567
1020+a
1021+7,825,855
1022+b
1023+13(4.1 FTE) (102.9 FTE)
1024+Operating Expenses 14 5,846,798
1025+1,546,956
1026+a
1027+4,299,842
1028+b
1029+15 9,846,7988,299,842
1030+b
1031+Raw Materials 16 30,547,207
1032+6,055,860
1033+a
1034+24,491,347
1035+b
1036+17 26,547,20720,491,347
1037+b
1038+Inmate Pay 18 2,750,000 1,114,590
1039+a
1040+1,635,410
1041+b
1042+Capital Outlay 19 1,219,310 309,259
1043+a
1044+910,051
1045+b
1046+089
1047+-27- APPROPRIATION FROM
3871048 ITEM &
3881049 SUBTOTAL
3891050 TOTAL GENERAL
3901051 FUND
3911052 GENERAL
3921053 FUND
3931054 EXEMPT
3941055 CASH
3951056 FUNDS
3961057 REAPPROPRIATED
3971058 FUNDS
3981059 FEDERAL
3991060 FUNDS
4001061 $$$$$ $ $
401-(I) Case Management Subprogram
402-Personal Services 19,397,629
403-19,330,293
404-(247.8 FTE)
405-(246.8 FTE)
406-Operating Expenses 184,560
407-183,973
408-Offender ID Program 367,884
409-Start-up Costs 1,230
410-19,951,303
411-19,951,303
412-19,883,380 19,883,380
413-(J) Mental Health Subprogram
414-Personal Services 13,733,060 13,733,060
415-(168.0 FTE)
416-Operating Expenses 331,766 331,766
417-Medical Contract Services 5,782,084 5,782,084
418-Start-up Costs 9,623 9,623
419-19,856,533
420-(K) Inmate Pay Subprogram4,664,514
421-4,664,514
422-4,640,696 4,640,696
423-(L) Legal Access Subprogram
424-Personal Services 1,825,607
425-(27.2 FTE)
426-Operating Expenses 803,777
427-Contract Services 70,905
428-PAGE 9-SENATE BILL 25-089 APPROPRIATION FROM
1062+Indirect Cost Assessment 1 396,763 141,118
1063+a
1064+255,645
1065+b
1066+2 53,399,500
1067+3
1068+a
1069+ Of these amounts, an estimated $13,831,350 is from sales to non-state entities and an estimated $150,000 is from rents and roy alties earned on Penitentiary Trust land managed by the 4
1070+State Board of Land Commissioners pursuant to Section 36-1-116 (2), C.R.S. 5
1071+b
1072+ Of these amounts, an estimated $22,689,623 is from sales to other state agencies and an estimated $16,728,527 is from the Depa rtment of Revenue for the purchase of license plates. 6
1073+7
1074+(8) CANTEEN OPERATION 8
1075+Personal Services 9 2,633,785
1076+10 (33.0 FTE)
1077+Operating Expenses 11 18,930,041
1078+Inmate Pay 12 73,626
1079+Indirect Cost Assessment 13 117,732
1080+14 21,755,184 21,755,184(I)
1081+a
1082+15
1083+a
1084+ This amount shall be from sales revenues earned by the Canteen Operation and is continuously appropriated to the division purs uant to Section 17-24-126 (1), C.R.S. 16
1085+17
1086+18
1087+19
1088+089
1089+-28- APPROPRIATION FROM
4291090 ITEM &
4301091 SUBTOTAL
4311092 TOTAL GENERAL
4321093 FUND
4331094 GENERAL
4341095 FUND
4351096 EXEMPT
4361097 CASH
4371098 FUNDS
4381099 REAPPROPRIATED
4391100 FUNDS
4401101 FEDERAL
4411102 FUNDS
4421103 $$$$$ $ $
443-Start-up Costs 4,000
444-2,704,289 2,704,289
445-549,465,586
446-548,465,212
447-(3) SUPPORT SERVICES
448-(A) Business Operations Subprogram
449-Personal Services 7,231,889 6,338,860 53,988
1104+TOTALS PART II 1
1105+(CORRECTIONS) 2 $1,170,146,402
1106+$1,075,804,841
1107+$46,022,851
4501108 a
451-839,041
1109+$45,071,575 $3,247,135
4521110 b
453-(90.7 FTE) (13.8 FTE)
454-Operating Expenses 231,951 231,951
455-Business Operations Grants 2,500,0002,500,000(I)
456-Indirect Cost Assessment 321,878321,878(I)
457-10,285,718
1111+3 $1,165,384,062 $1,071,083,096 $45,982,256
4581112 a
459- This amount shall be from restitution collect ed pursuant to Section 16-18.5-109 (3), C.R.S.
1113+4
1114+a
1115+ Of this amount, $21,755,184 contains an (I) notation. 5
4601116 b
461- Of this amount, $702,392 shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund create d in Section 24-75-1401 (2), C.R.S., and $136,649 shall
462-be from statewide indirect cost recoveries.
463-(B) Personnel Subprogram
464-Personal Services 2,522,543 2,522,543
465-(36.0 FTE)
466-Operating Expenses 737,981 737,981
467-Start-up Costs 28,000 28,000
468-3,288,524
469-(C) Offender Services Subprogram
470-Personal Services 3,530,219
471-(44.1 FTE)
472-PAGE 10-SENATE BILL 25-089 APPROPRIATION FROM
1117+This amount contains an (I) notation. 6
1118+7
1119+FOOTNOTES -- The following statements are referenced to the numbered footnotes throughout section 2. 8
1120+9
1121+6
1122+Department of Corrections, Management, Executive Director's Office Subprogram, Salary Survey -- Of this amount, $8,221,430 Gene ral Fund is for non-base 10
1123+building compensation for correctional officers, nurses, state teach ers, social workers, legal assistants, health professionals , and health care technicians 11
1124+employed by the Department of Corrections at its 24/7 facilities for state fiscal year 2024-25 only. 12
1125+13
1126+7 Department of Corrections, Management, Executive Director's Office Subprogram, Incentives and Bonuses -- It is the General Ass embly's intent that 14
1127+$6,312,464 of this appropriation be used to provide hiring incentives up to $25,000 for nurses, licensed practical nurses, mid- level providers, health 15
1128+professionals, and social workers. The De partment may also use this appropriation to provide incentives for psychologists if th ey identify that position as an 16
1129+area of greatest need. It is also the General Assembly's intent that of the $25,000 hiring incentive, new hires receive this in centive as installments paid over 17
1130+089
1131+-29- APPROPRIATION FROM
4731132 ITEM &
4741133 SUBTOTAL
4751134 TOTAL GENERAL
4761135 FUND
4771136 GENERAL
4781137 FUND
4791138 EXEMPT
4801139 CASH
4811140 FUNDS
4821141 REAPPROPRIATED
4831142 FUNDS
4841143 FEDERAL
4851144 FUNDS
4861145 $$$$$ $ $
487-Operating Expenses 62,044
488-3,592,263 3,592,263
489-(D) Communications Subprogram
490-Operating Expenses 1,685,707 1,685,707
491-Dispatch Services 328,510 328,510
492-2,014,217
493-(E) Transportation Subprogram
494-Personal Services 2,509,225 2,509,225
495-(41.0 FTE)
496-Operating Expenses 643,538 643,538
497-Vehicle Lease Payments 3,637,220 3,102,813 534,407
498-a
499-6,789,983
500-a
501- Of this amount, an estimated $509,957 shall be from sales revenues earned by Correctional Industries and an estimated $24,450 shall be from sales revenues earned by the Canteen
502-Operation.
503-(F) Training Subprogram
504-Personal Services 2,578,313
505-(33.0 FTE)
506-Operating Expenses 383,057
507-437,157
508-2,961,370
509-2,961,370
510-3,015,470 3,015,470
511-(G) Information Systems Subprogram
512-Operating Expenses 1,404,369 1,404,369
513-PAGE 11-SENATE BILL 25-089 APPROPRIATION FROM
514-ITEM &
515-SUBTOTAL
516-TOTAL GENERAL
517-FUND
518-GENERAL
519-FUND
520-EXEMPT
521-CASH
522-FUNDS
523-REAPPROPRIATED
524-FUNDS
525-FEDERAL
526-FUNDS
527-$$$$$ $ $
528-Payments to OIT 32,784,416
529-32,647,829
530-136,587
531-a
532-32,905,320 32,766,061 139,259
533-a
534-CORE Operations 84,365 76,351 4,082
535-a
536-3,932
537-b
538-34,273,150 34,394,054
539-a
540- Of these amounts, an estimated $107,471
541- $110,143 shall be from Correctional Industries sales to non-state entities and an estimated $33,198 shall be from sales revenu es earned by
542-the Canteen Operation.
543-b
544- This amount shall be from Correctional Industries sales to other state agencies.
545-(H) Facility Services Subprogram
546-Personal Services 1,302,492
547-(14.8 FTE)
548-Operating Expenses 84,096
549-Start-up costs 3,000
550-1,389,588 1,389,588
551-64,594,813
552-64,769,817
553-(4) INMATE PROGRAMS
554-(A) Labor Subprogram
555-Personal Services 6,061,490
556-(81.4 FTE)
557-Operating Expenses 88,017
558-6,149,507 6,149,507
559-PAGE 12-SENATE BILL 25-089 APPROPRIATION FROM
560-ITEM &
561-SUBTOTAL
562-TOTAL GENERAL
563-FUND
564-GENERAL
565-FUND
566-EXEMPT
567-CASH
568-FUNDS
569-REAPPROPRIATED
570-FUNDS
571-FEDERAL
572-FUNDS
573-$$$$$ $ $
574-(B) Education Subprogram
575-Personal Services 15,800,444
576-15,800,444
577-15,608,744 15,608,744
578-(198.7 FTE)
579-(193.7 FTE)
580-Operating Expenses 4,625,962
581-3,139,277
582-1,197,770
583-a
584-288,915
585-b
586-4,321,362 2,834,677
587-Contract Services 1,221,428 1,221,428
588-Education Grants 80,060 10,000
589-c
590-42,410
591-d
592-27,650(I)
593-(2.0 FTE)
594-Start-up Costs 4,703 4,703
595-21,732,597
596-21,236,297
597-a
598- Of this amount, an estimated $667,412 shall be from sales revenues earned by the Canteen Operation and an estimated $530,358 shall be from sales revenues earned by vocational
599-programs.
600-b
601- This amount shall be from sales revenues earned by vocational programs for products and services sold to other government agen cies.
602-c
603- This amount shall be from gifts, grants, and donations.
604-d
605- This amount shall be from the Colorado Depart ment of Education from special education funds.
606-(C) Recreation Subprogram
607-Personal Services 8,166,882 8,166,882
608-(119.5 FTE)
609-Operating Expenses 77,552 77,552
610-a
611-8,244,434
612-a
613- This amount shall be from sales revenues earned by the Canteen Operation.
614-PAGE 13-SENATE BILL 25-089 APPROPRIATION FROM
615-ITEM &
616-SUBTOTAL
617-TOTAL GENERAL
618-FUND
619-GENERAL
620-FUND
621-EXEMPT
622-CASH
623-FUNDS
624-REAPPROPRIATED
625-FUNDS
626-FEDERAL
627-FUNDS
628-$$$$$ $ $
629-(D) Drug and Alcohol Treatment Subprogram
630-Personal Services 6,426,933 6,426,933
631-(87.4 FTE)
632-Operating Expenses 117,884 117,884
633-Contract Services 2,023,220 2,023,220
634-Treatment Grants 126,682126,682
635-a
636-8,694,719
637-a
638- This amount shall be from grant funds appropriated to the Division of Criminal Justice in the Department of Public Safety.
639-(E) Sex Offender Treatment Subprogram
640-Personal Services 3,612,228 3,580,994 31,234
641-a
642-(55.8 FTE) (1.0 FTE)
643-Operating Expenses 92,276 91,776 500
644-a
645-Polygraph Testing 242,500 242,500
646-Sex Offender Treatment
647-Grants 65,59765,597(I)
648-4,012,601 a
649- These amounts shall be from the Sex Offender Surcharge Fund created in Section 18-21-103 (3), C.R.S.
650-(F) Volunteers Subprogram
651-Personal Services 510,685
652-(8.0 FTE)
653-Operating Expenses 17,912
654-528,597 528,597
655-49,362,455
656-48,866,155
657-PAGE 14-SENATE BILL 25-089 APPROPRIATION FROM
658-ITEM &
659-SUBTOTAL
660-TOTAL GENERAL
661-FUND
662-GENERAL
663-FUND
664-EXEMPT
665-CASH
666-FUNDS
667-REAPPROPRIATED
668-FUNDS
669-FEDERAL
670-FUNDS
671-$$$$$ $ $
672-(5) COMMUNITY SERVICES
673-(A) Parole Subprogram
674-Personal Services 22,590,205 22,590,205
675-(314.5 FTE)
676-(326.5 FTE)
677-Operating Expenses 2,875,425 2,875,425
678-Parolee Supervision and
679-Support Services 8,911,261 4,847,969 4,063,292
680-a
681-
682-Wrap-Around Services
683-Program 1,822,869 1,822,869
684-Insurance Payments 389,196
685-389,196
686-25,000 25,000
687-Grants to Community-based
688-Organizations for Parolee
689-Support 7,176,734 7,176,734
690-Community-based
691-Organizations Housing
692-Support 500,000 500,000
693-Parolee Housing Support 500,000 500,000
694-44,765,690
695-44,401,494
696-a
697- This amount shall be transferred from the Judicial Department from the Correctional Treatment Cash Fund Expenditures line item appropriation in the Probation and Related Services
698-section.
699-PAGE 15-SENATE BILL 25-089 APPROPRIATION FROM
700-ITEM &
701-SUBTOTAL
702-TOTAL GENERAL
703-FUND
704-GENERAL
705-FUND
706-EXEMPT
707-CASH
708-FUNDS
709-REAPPROPRIATED
710-FUNDS
711-FEDERAL
712-FUNDS
713-$$$$$ $ $
714-(B) Community Supervision Subprogram
715-(1) Community Supervision
716-Personal Services 4,657,001 4,657,001
717-(48.0 FTE)
718-Operating Expenses 505,042 505,042
719-Psychotropic Medication 31,400 31,400
720-Community Supervision
721-Support Services 2,394,092 2,353,744 40,348
722-a
723-7,587,535
724-a
725- This amount shall be transferred from the Department of Public Safety, Division of Criminal Justice, Offender Treatment and Se rvices.
726-(2) Youthful Offender System Aftercare
727-Personal Services 602,011
728-(8.0 FTE)
729-Operating Expenses 141,067
730-Contract Services 897,584
731-1,640,662 1,640,662
732-(C) Community Re-entry Subprogram
733-Personal Services 2,849,589 2,849,589
734-(42.6 FTE)
735-Operating Expenses 146,702 146,702
736-Offender Emergency
737-Assistance 96,768 96,768
738-Contract Services 190,000 190,000
739-Offender Re-employment
740-Center 100,000 100,000
741-PAGE 16-SENATE BILL 25-089 APPROPRIATION FROM
742-ITEM &
743-SUBTOTAL
744-TOTAL GENERAL
745-FUND
746-GENERAL
747-FUND
748-EXEMPT
749-CASH
750-FUNDS
751-REAPPROPRIATED
752-FUNDS
753-FEDERAL
754-FUNDS
755-$$$$$ $ $
756-Community Reintegration
757-Grants 39,09839,098(I)
758-(1.0 FTE)
759-3,422,157
760-57,416,044
761-57,051,848
762-(6) PAROLE BOARD
763-Personal Services 1,965,078
764-(20.5 FTE)
765-Operating Expenses 107,890
766-Contract Services 242,437
767-Administrative and IT
768-Support 187,236
769-(2.0 FTE)
770-2,502,641 2,502,641
771-(7) CORRECTIONAL INDUSTRIES
772-Personal Services 12,639,422 4,813,567
773-a
774-7,825,855
775-b
776-(4.1 FTE) (102.9 FTE)
777-Operating Expenses 5,846,798
778-1,546,956
779-a
780-4,299,842
781-b
782-9,846,7988,299,842
783-b
784-Raw Materials 30,547,207
785-6,055,860
786-a
787-24,491,347
788-b
789-26,547,20720,491,347
790-b
791-Inmate Pay 2,750,000 1,114,590
792-a
793-1,635,410
794-b
795-Capital Outlay 1,219,310 309,259
796-a
797-910,051
798-b
799-Indirect Cost Assessment 396,763 141,118
800-a
801-255,645
802-b
803-53,399,500
804-PAGE 17-SENATE BILL 25-089 APPROPRIATION FROM
805-ITEM &
806-SUBTOTAL
807-TOTAL GENERAL
808-FUND
809-GENERAL
810-FUND
811-EXEMPT
812-CASH
813-FUNDS
814-REAPPROPRIATED
815-FUNDS
816-FEDERAL
817-FUNDS
818-$$$$$ $ $
819-a
820- Of these amounts, an estimated $13,831,350 is from sales to non-state entities and an estimated $150,000 is from rents and roy alties earned on Penitentiary Trust land managed by the
821-State Board of Land Commissioners pursuant to Section 36-1-116 (2), C.R.S.
822-b
823- Of these amounts, an estimated $22,689,623 is from sales to other state agencies and an estimated $16,728,527 is from the Depa rtment of Revenue for the purchase of license plates.
824-(8) CANTEEN OPERATION
825-Personal Services 2,633,785
826-(33.0 FTE)
827-Operating Expenses 18,930,041
828-Inmate Pay 73,626
829-Indirect Cost Assessment 117,732
830-21,755,184 21,755,184(I)
831-a
832-a
833- This amount shall be from sales revenues earned by the Canteen Operation and is continuously appropriated to the division purs uant to Section 17-24-126 (1), C.R.S.
834-TOTALS PART II
835-(CORRECTIONS)$1,170,146,402
836-$1,075,804,841
837-$46,022,851
838-a
839-$45,071,575 $3,247,135
840-b
841-$1,165,384,062 $1,071,083,096 $45,982,256
842-a
843-a
844- Of this amount, $21,755,184 contains an (I) notation.
845-b
846-This amount contains an (I) notation.
847-FOOTNOTES -- The following statements are referenced to the numbered footnotes throughout section 2.
848-6
849-Department of Corrections, Management, Executive Director's Office Subprogram, Salary Survey -- Of this amount, $8,221,430 Gene ral Fund is for non-base
850-building compensation for correctio nal officers, nurses, state teachers, social workers, legal assistants, health professionals , and health care technicians
851-employed by the Department of Corrections at its 24/7 facilities for state fiscal year 2024-25 only. PAGE 18-SENATE BILL 25-089 APPROPRIATION FROM
852-ITEM &
853-SUBTOTAL
854-TOTAL GENERAL
855-FUND
856-GENERAL
857-FUND
858-EXEMPT
859-CASH
860-FUNDS
861-REAPPROPRIATED
862-FUNDS
863-FEDERAL
864-FUNDS
865-$$$$$ $ $
866-7 Department of Corrections, Management, Executive Director's Office Subprogram, Incentives and Bonuses -- It is the General Ass embly's intent that
867-$6,312,464 of this appropriation be used to provide hiring incentives up to $25,000 for nurses, licensed practical nurses, mid- level providers, health
868-professionals, and social workers. The De partment may also use this appropriation to provide incentives for psychologists if th ey identify that position as an
869-area of greatest need. It is also the General Assembly's intent that of the $25,000 hiring incentive, new hires receive this in centive as installments paid over
870-the course of a year as determined by the Department, with the final installment after twelve months of employment. This portio n of the appropriation remains
871-available until the close of the 2025-26 state fiscal year.
1146+the course of a year as determined by the Department, with the final installment after twelve months of employment. This portio n of the appropriation remains 1
1147+available until the close of the 2025-26 state fiscal year. 2
1148+3
8721149 8
873-Department of Corrections, Management, External Capacity Subprogra m, Payments to House State Prisoners -- The department of cor rections is authorized
1150+Department of Corrections, Management, External Capacity Subprogra m, Payments to House State Prisoners -- The department of cor rections is authorized 4
8741151 to transfer up to 5.0
8751152 1.0 percent of the total G
8761153 ENERAL
8771154 F
8781155 UND
8791156 appropriation for
8801157 THE
881-external capacity subprogram between line items in the external capacity
882-subprogram for purposes of reimbursing local jails, private prison providers, and community corrections providers.
1158+external capacity subprogram between line items in the external capacity 5
1159+subprogram for purposes of reimbursing local jails, private prison providers, and community corrections providers. 6
1160+7
8831161 9
884-Department of Corrections, Management, External Capacity Subprogra m, Payments to House State Prisoners, Payments to in-state pr ivate prisons at a rate
885-of $66.52 per inmate per day-- It is the General Assembly's intent that in-state private prisons use funds provided thro ugh this appropriation to provide levels
886-of staffing and services similar to compar able state prisons to the extent possible.
1162+Department of Corrections, Management, External Capacity Subprogra m, Payments to House State Prisoners, Payments to in-state pr ivate prisons at a rate 8
1163+of $66.52 per inmate per day-- It is the General Assembly's intent that in-state private prisons use funds provided thro ugh this appropriation to provide levels 9
1164+of staffing and services similar to compar able state prisons to the extent possible. 10
1165+11
8871166 9a
8881167 D
8891168 EPARTMENT OF
8901169 C
8911170 ORRECTIONS
8921171 ,
8931172 I
8941173 NSTITUTIONS
8951174 ,
8961175 U
8971176 TILITIES
8981177 S
8991178 UBPROGRAM
9001179 ,
9011180 C
9021181 ORE
9031182 U
9041183 TILITIES AND
9051184 E
9061185 NERGY
9071186 C
9081187 ONSERVATION AND
9091188 O
9101189 PERATING
9111190 E
9121191 XPENSES
9131192 --
9141193 I
9151194 N ADDITION
1195+12
9161196 TO THE TRANSFER AUTHORITY PROVIDED IN SECTION
9171197 24-75-108,
9181198 C.R.S.,
9191199 THE DEPARTMENT OF CORRECTIONS IS AUTHORIZED TO TRANSFER MONEY FROM THE
1200+13
9201201 E
9211202 NERGY
9221203 C
9231204 ONSERVATION AND
9241205 O
9251206 PERATING
9261207 E
9271208 XPENSES LINE ITEM TO THE
9281209 C
9291210 ORE
9301211 U
9311212 TILITIES LINE ITEM
9321213 .
9331214
1215+14
1216+15
9341217 10
935-Department of Corrections, Institutions, Medical Services Subprogram -- In addition to the transfer authority provided in secti on 24-75-108, C.R.S., the
936-department of corrections is authorized to transfer up to 5.0 percent of the total appropriation for purchase of pharmaceutical s, Hepatitis C treatment costs,
937-and external medical services between those line items for the purposes of providing pharmaceuticals, Hepatitis C Treatments, a nd external medical services
938-for inmates. PAGE 19-SENATE BILL 25-089 SECTION 2. Safety clause. The general assembly finds,
939-determines, and declares that this act is necessary for the immediate
940-preservation of the public peace, health, or safety or for appropriations for
941-the support and maintenance of the departments of the state and state
942-institutions.
943-____________________________ ____________________________
944-James Rashad Coleman, Sr.
945-Julie McCluskie
946-PRESIDENT OF SPEAKER OF THE HOUSE
947-THE SENATE OF REPRESENTATIVES
948-____________________________ ____________________________
949-Esther van Mourik Vanessa Reilly
950-SECRETARY OF CHIEF CLERK OF THE HOUSE
951-THE SENATE OF REPRESENTATIVES
952- APPROVED________________________________________
953- (Date and Time)
954- _________________________________________
955- Jared S. Polis
956- GOVERNOR OF THE STATE OF COLORADO
957-PAGE 20-SENATE BILL 25-089
1218+Department of Corrections, Institutions, Medical Services Subprogram -- In addition to the transfer authority provided in secti on 24-75-108, C.R.S., the 16
1219+089
1220+-30- APPROPRIATION FROM
1221+ITEM &
1222+SUBTOTAL
1223+TOTAL GENERAL
1224+FUND
1225+GENERAL
1226+FUND
1227+EXEMPT
1228+CASH
1229+FUNDS
1230+REAPPROPRIATED
1231+FUNDS
1232+FEDERAL
1233+FUNDS
1234+$$$$$ $ $
1235+department of corrections is authorized to transfer up to 5.0 percent of the total appropriation for purchase of pharmaceutical s, Hepatitis C treatment costs, 1
1236+and external medical services between those line items for the purposes of providing pharmaceuticals, Hepatitis C Treatments, a nd external medical services 2
1237+for inmates. 3
1238+089
1239+-31- SECTION 2. Safety clause. The general assembly finds,1
1240+determines, and declares that this act is necessary for the immediate2
1241+preservation of the public peace, health, or safety or for appropriations for3
1242+the support and maintenance of the departments of the state and state4
1243+institutions.5
1244+089-32-