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 | $15,238,641.70 | $439,625.30 |
| 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 | $28,536,922,847.71 | $511,105,936.04 |
| 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 | $326,544,702.19 | $11,430,447.81 |
| 496 | Medical Assistance Management Services (Forecasted) | $48,298,297 | $0 | $48,298,297 | $10,697,989.00 | $58,996,286.00 | $54,974,330.77 | $4,021,955.23 |
| 499 | Administrative and Support Services | $356,653,548 | $2,500,000 | $359,153,548 | ($4,234,735.00) | $354,918,813.00 | $278,926,359.55 | $75,992,453.45 |
| 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 | $29,744,576,591.18 | $806,245,612.80 | |
| Grand Totals | $27,548,919,470 | $1,183,077,594 | $28,731,997,064 | $1,818,825,139.98 | $30,550,822,203.98 | $29,744,576,591.18 | $806,245,612.80 | |
be150 Operating Plan - 08-21-2026 11:29:43
