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 Medical Assistance Services (602) |
|---|---|---|---|---|---|---|---|---|
| 321 | Pre-Trial, Trial, and Appellate Processes | $13,678,267 | $0 | $13,678,267 | $0.00 | $13,678,267.00 | $12,746,247.04 | $932,019.96 |
| 446 | Children's Health Insurance Program Delivery | $477,247,425 | $52,710,129 | $529,957,554 | $0.00 | $529,957,554.00 | $453,008,825.43 | $76,948,728.57 |
| 456 | Medicaid Program Services | $26,316,442,804 | $1,146,669,742 | $27,463,112,546 | $1,586,795,037.75 | $29,049,907,583.75 | $23,528,630,188.42 | $5,521,277,395.33 |
| 464 | Medical Assistance Services (Non-Medicaid) | $821,702 | $0 | $821,702 | $225,000.00 | $1,046,702.00 | $67,662.20 | $979,039.80 |
| 466 | Medical Assistance Services for Low Income Children | $335,777,427 | ($18,802,277) | $316,975,150 | $0.00 | $316,975,150.00 | $278,883,322.51 | $38,091,827.49 |
| 496 | Medical Assistance Management Services (Forecasted) | $48,298,297 | $0 | $48,298,297 | $5,406,989.00 | $53,705,286.00 | $41,197,657.87 | $12,507,628.13 |
| 499 | Administrative and Support Services | $356,653,548 | $2,500,000 | $359,153,548 | $1,388,261.00 | $360,541,809.00 | $229,034,421.61 | $131,507,387.39 |
| 758 | Payments for Special or Unanticipated Expenditures | $0 | $0 | $0 | $189,670,648.23 | $189,670,648.23 | $43,396.94 | $189,627,251.29 |
| Agency Totals | $27,548,919,470 | $1,183,077,594 | $28,731,997,064 | $1,783,485,935.98 | $30,515,482,999.98 | $24,543,611,722.02 | $5,971,871,277.96 | |
| Grand Totals | $27,548,919,470 | $1,183,077,594 | $28,731,997,064 | $1,783,485,935.98 | $30,515,482,999.98 | $24,543,611,722.02 | $5,971,871,277.96 | |
be150 Operating Plan - 04-30-2026 18:19:04
