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 | $13,948,666.42 | $78,747,518.42 | $41,831,029.45 | $36,916,488.97 |
| 452 | Financial Assistance for Self-Sufficiency Programs and Services | $249,720,830 | $337,000,000.00 | $586,720,830.00 | $447,362,922.42 | $139,357,907.58 |
| 460 | Financial Assistance for Local Social Services Staff | $662,264,872 | $26,685,599.59 | $688,950,471.59 | $481,615,403.08 | $207,335,068.51 |
| 463 | Child Support Enforcement Services | $762,050,432 | $87,493.00 | $762,137,925.00 | $476,522,280.51 | $285,615,644.49 |
| 468 | Adult Programs and Services | $62,727,762 | $7,058,533.03 | $69,786,295.03 | $32,862,876.68 | $36,923,418.35 |
| 469 | Child Welfare Services | $293,334,091 | $9,338,661.77 | $302,672,752.77 | $156,080,458.24 | $146,592,294.53 |
| 491 | Financial Assistance for Supplemental Assistance Services | $260,874,823 | ($2,065,280.00) | $258,809,543.00 | $84,258,593.32 | $174,550,949.68 |
| 492 | Financial Assistance to Community Human Services Organizations | $74,588,045 | $521,889.70 | $75,109,934.70 | $39,712,977.69 | $35,396,957.01 |
| 499 | Administrative and Support Services | $157,829,417 | $5,179,940.44 | $163,009,357.44 | $104,928,817.98 | $58,080,539.46 |
| 561 | Regulation of Public Facilities and Services | $16,007,806 | $0.00 | $16,007,806.00 | $9,339,252.18 | $6,668,553.82 |
| 775 | Emergency Preparedness | $908,640 | $203.00 | $908,843.00 | $222,353.26 | $686,489.74 |
| Agency Totals | $2,605,105,570 | $397,755,706.95 | $3,002,861,276.95 | $1,874,736,964.81 | $1,128,124,312.14 | |
| Grand Totals | $2,605,105,570 | $397,755,706.95 | $3,002,861,276.95 | $1,874,736,964.81 | $1,128,124,312.14 | |
be150 Operating Plan - 03-03-2026 14:05:56
