Operating Plan
Program Code | Program Name | FY 2025 Legislative Appropriation | FY 2025 Administrative Execution Adjustments | FY 2025 Current Adjusted Appropriation | YTD FY 2025 Expenditures | Unexpended Appropriation | Department of Social Services (765) |
---|---|---|---|---|---|---|
451 | Program Management Services | $61,829,363 | $9,231,741.99 | $70,265,721.99 | $55,465,121.55 | $14,800,600.44 |
452 | Financial Assistance for Self-Sufficiency Programs and Services | $170,846,912 | $511,943,674.08 | $661,983,842.08 | $600,711,710.03 | $61,272,132.05 |
460 | Financial Assistance for Local Social Services Staff | $626,286,474 | $39,427,336.04 | $678,758,481.04 | $671,449,820.48 | $7,308,660.56 |
463 | Child Support Enforcement Services | $805,337,239 | ($741,937.00) | $780,917,687.00 | $712,414,271.09 | $68,503,415.91 |
468 | Adult Programs and Services | $62,727,762 | $13,344,475.89 | $76,072,237.89 | $54,058,422.53 | $22,013,815.36 |
469 | Child Welfare Services | $312,491,313 | $15,186,116.60 | $304,053,142.60 | $249,163,699.27 | $54,889,443.33 |
491 | Financial Assistance for Supplemental Assistance Services | $251,757,450 | ($3,032,533.00) | $260,342,290.00 | $144,365,095.80 | $115,977,194.20 |
492 | Financial Assistance to Community Human Services Organizations | $68,565,691 | $388,237.41 | $73,253,928.41 | $65,986,057.70 | $7,267,870.71 |
499 | Administrative and Support Services | $155,516,608 | $6,320,515.66 | $164,575,054.66 | $146,012,229.44 | $18,562,825.22 |
561 | Regulation of Public Facilities and Services | $16,129,704 | $3,776,604.77 | $19,784,412.77 | $14,034,274.94 | $5,750,137.83 |
775 | Emergency Preparedness | $908,640 | $10,741.00 | $919,381.00 | $435,078.91 | $484,302.09 |
Agency Totals | $2,532,397,156 | $595,854,973.44 | $3,090,926,179.44 | $2,714,095,781.74 | $376,830,397.70 | |
Grand Totals | $2,532,397,156 | $595,854,973.44 | $3,090,926,179.44 | $2,714,095,781.74 | $376,830,397.70 |
be150 Operating Plan - 08-12-2025 03:53:39