Operating Plan
| Program Code | Program Name | FY 2026 Legislative Appropriation | FY 2026 Administrative Execution Adjustments | FY 2026 Current Adjusted Appropriation | YTD FY 2026 Expenditures | Unexpended Appropriation | Department of Social Services (765) |
|---|---|---|---|---|---|---|
| 451 | Program Management Services | $64,798,852 | $7,440,510.42 | $72,239,362.42 | $28,956,968.08 | $43,282,394.34 |
| 452 | Financial Assistance for Self-Sufficiency Programs and Services | $249,720,830 | $337,000,000.00 | $586,720,830.00 | $351,091,836.83 | $235,628,993.17 |
| 460 | Financial Assistance for Local Social Services Staff | $662,264,872 | $14,697,179.59 | $676,962,051.59 | $388,896,254.01 | $288,065,797.58 |
| 463 | Child Support Enforcement Services | $762,050,432 | $0.00 | $762,050,432.00 | $350,117,249.91 | $411,933,182.09 |
| 468 | Adult Programs and Services | $62,727,762 | $7,058,533.03 | $69,786,295.03 | $25,723,098.94 | $44,063,196.09 |
| 469 | Child Welfare Services | $293,334,091 | $9,766,130.77 | $303,100,221.77 | $119,813,558.65 | $183,286,663.12 |
| 491 | Financial Assistance for Supplemental Assistance Services | $260,874,823 | $0.00 | $260,874,823.00 | $48,436,188.84 | $212,438,634.16 |
| 492 | Financial Assistance to Community Human Services Organizations | $74,588,045 | $521,889.70 | $75,109,934.70 | $28,922,035.52 | $46,187,899.18 |
| 499 | Administrative and Support Services | $157,829,417 | $20,569,013.44 | $178,398,430.44 | $76,723,691.63 | $101,674,738.81 |
| 561 | Regulation of Public Facilities and Services | $16,007,806 | $0.00 | $16,007,806.00 | $6,587,393.42 | $9,420,412.58 |
| 775 | Emergency Preparedness | $908,640 | $203.00 | $908,843.00 | $147,969.21 | $760,873.79 |
| Agency Totals | $2,605,105,570 | $397,053,459.95 | $3,002,159,029.95 | $1,425,416,245.04 | $1,576,742,784.91 | |
| Grand Totals | $2,605,105,570 | $397,053,459.95 | $3,002,159,029.95 | $1,425,416,245.04 | $1,576,742,784.91 | |
be150 Operating Plan - 01-01-2026 10:05:41
