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 for the Blind and Vision Impaired (702) |
|---|---|---|---|---|---|---|---|---|
| 142 | Statewide Library Services | $1,425,674 | $0 | $1,425,674 | $0.00 | $1,425,674.00 | $1,332,838.77 | $92,835.23 |
| 191 | State Education Services | $2,074,435 | $0 | $2,074,435 | ($400,000.00) | $1,674,435.00 | $1,434,195.25 | $240,239.75 |
| 454 | Rehabilitation Assistance Services | $15,899,499 | $0 | $15,899,499 | $400,000.00 | $16,299,499.00 | $15,986,289.09 | $313,209.91 |
| 497 | Regional Office Support and Administration | $3,098,229 | $0 | $3,098,229 | $188,867.00 | $3,287,096.00 | $3,278,438.73 | $8,657.27 |
| 499 | Administrative and Support Services | $8,522,727 | $0 | $8,522,727 | $871,076.00 | $9,393,803.00 | $8,096,202.78 | $1,297,600.22 |
| 810 | Rehabilitative Industries | $63,000,000 | $0 | $63,000,000 | ($191,966.00) | $62,808,034.00 | $51,922,758.74 | $10,885,275.26 |
| Agency Totals | $94,020,564 | $0 | $94,020,564 | $867,977.00 | $94,888,541.00 | $82,050,723.36 | $12,837,817.64 | |
| Grand Totals | $94,020,564 | $0 | $94,020,564 | $867,977.00 | $94,888,541.00 | $82,050,723.36 | $12,837,817.64 | |
be150 Operating Plan - 10-06-2026 11:27:34
