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 | Children's Services Act (200) |
|---|---|---|---|---|---|---|---|---|
| 453 | Protective Services | $498,650,250 | $20,731,180 | $519,381,430 | ($108,675,744.25) | $410,705,685.75 | $410,587,195.53 | $118,490.22 |
| 499 | Administrative and Support Services | $2,997,986 | $0 | $2,997,986 | $53,706.28 | $3,051,692.28 | $3,003,430.29 | $48,261.99 |
| Agency Totals | $501,648,236 | $20,731,180 | $522,379,416 | ($108,622,037.97) | $413,757,378.03 | $413,590,625.82 | $166,752.21 | |
| Grand Totals | $501,648,236 | $20,731,180 | $522,379,416 | ($108,622,037.97) | $413,757,378.03 | $413,590,625.82 | $166,752.21 | |
be150 Operating Plan - 10-06-2026 19:06:10
