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 Accounts (151) |
|---|---|---|---|---|---|---|---|---|
| 711 | Information Systems Management and Direction | $45,810,683 | $0 | $45,810,683 | $3,200,000.00 | $49,010,683.00 | $46,996,686.78 | $2,013,996.22 |
| 724 | Financial Systems Development and Management | $4,377,782 | $0 | $4,377,782 | ($44,208.00) | $4,333,574.00 | $4,074,880.54 | $258,693.46 |
| 737 | Accounting Services | $11,924,553 | $0 | $11,924,553 | $3,675,105.00 | $15,599,658.00 | $13,504,341.40 | $2,095,316.60 |
| 799 | Administrative and Support Services | $2,399,555 | $0 | $2,399,555 | ($687,616.00) | $1,711,939.00 | $1,498,963.55 | $212,975.45 |
| 826 | Service Center Administration | $4,241,035 | $0 | $4,241,035 | $0.00 | $4,241,035.00 | $4,176,384.49 | $64,650.51 |
| Agency Totals | $68,753,608 | $0 | $68,753,608 | $6,143,281.00 | $74,896,889.00 | $70,251,256.76 | $4,645,632.24 | |
| Grand Totals | $68,753,608 | $0 | $68,753,608 | $6,143,281.00 | $74,896,889.00 | $70,251,256.76 | $4,645,632.24 | |
be150 Operating Plan - 10-06-2026 11:55:07
