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 | Wilson Workforce and Rehabilitation Center (203) |
|---|---|---|---|---|---|---|---|---|
| 454 | Rehabilitation Assistance Services | $13,908,478 | $0 | $13,908,478 | $89,721.75 | $13,998,199.75 | $10,805,382.40 | $3,192,817.35 |
| 498 | Facility Administrative and Support Services | $11,345,651 | $0 | $11,345,651 | $1,321,969.24 | $12,667,620.24 | $12,281,780.17 | $385,840.07 |
| Agency Totals | $25,254,129 | $0 | $25,254,129 | $1,411,690.99 | $26,665,819.99 | $23,087,162.57 | $3,578,657.42 | |
| Grand Totals | $25,254,129 | $0 | $25,254,129 | $1,411,690.99 | $26,665,819.99 | $23,087,162.57 | $3,578,657.42 | |
be150 Operating Plan - 10-06-2026 17:23:23
