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 | $2,000,000.00 | $15,678,267.00 | $15,241,593.16 | $436,673.84 |
| 446 | Children's Health Insurance Program Delivery | $477,247,425 | $52,710,129 | $529,957,554 | $13,500,000.00 | $543,457,554.00 | $531,355,294.21 | $12,102,259.79 |
| 456 | Medicaid Program Services | $26,316,442,804 | $1,146,669,742 | $27,463,112,546 | $1,584,916,237.75 | $29,048,028,783.75 | $28,529,402,593.18 | $518,626,190.57 |
| 464 | Medical Assistance Services (Non-Medicaid) | $821,702 | $0 | $821,702 | $225,000.00 | $1,046,702.00 | $80,538.88 | $966,163.12 |
| 466 | Medical Assistance Services for Low Income Children | $335,777,427 | ($18,802,277) | $316,975,150 | $21,000,000.00 | $337,975,150.00 | $326,551,624.93 | $11,423,525.07 |
| 496 | Medical Assistance Management Services (Forecasted) | $48,298,297 | $0 | $48,298,297 | $10,697,989.00 | $58,996,286.00 | $54,792,130.77 | $4,204,155.23 |
| 499 | Administrative and Support Services | $356,653,548 | $2,500,000 | $359,153,548 | ($4,234,735.00) | $354,918,813.00 | $278,809,371.84 | $76,109,441.16 |
| 758 | Payments for Special or Unanticipated Expenditures | $0 | $0 | $0 | $190,720,648.23 | $190,720,648.23 | $533,876.17 | $190,186,772.06 |
| Agency Totals | $27,548,919,470 | $1,183,077,594 | $28,731,997,064 | $1,818,825,139.98 | $30,550,822,203.98 | $29,736,767,023.14 | $814,055,180.84 | |
| Grand Totals | $27,548,919,470 | $1,183,077,594 | $28,731,997,064 | $1,818,825,139.98 | $30,550,822,203.98 | $29,736,767,023.14 | $814,055,180.84 | |
be150 Operating Plan - 06-20-2026 13:06:21
