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 Juvenile Justice (777) |
|---|---|---|---|---|---|---|---|---|
| 197 | Instruction | $18,388,881 | $0 | $18,388,881 | $4,699,145.97 | $23,088,026.97 | $21,215,605.06 | $1,872,421.91 |
| 350 | Operation of Community Residential and Nonresidential Services | $3,320,293 | $0 | $3,320,293 | $0.00 | $3,320,293.00 | $3,247,866.00 | $72,427.00 |
| 351 | Supervision of Offenders and Re-entry Services | $92,281,659 | $0 | $92,281,659 | $5,076,392.00 | $97,358,051.00 | $96,576,742.33 | $781,308.67 |
| 360 | Financial Assistance to Local Governments for Juvenile Justice Services | $57,262,673 | $0 | $57,262,673 | $3,228,018.00 | $60,490,691.00 | $59,213,427.21 | $1,277,263.79 |
| 398 | Operation of Secure Correctional Facilities | $66,309,000 | $0 | $66,309,000 | $13,777,799.56 | $80,086,799.56 | $77,660,132.02 | $2,426,667.54 |
| 399 | Administrative and Support Services | $25,787,859 | $0 | $25,787,859 | $291,733.00 | $26,079,592.00 | $24,792,194.00 | $1,287,398.00 |
| Agency Totals | $263,350,365 | $0 | $263,350,365 | $27,073,088.53 | $290,423,453.53 | $282,705,966.62 | $7,717,486.91 | |
| Grand Totals | $263,350,365 | $0 | $263,350,365 | $27,073,088.53 | $290,423,453.53 | $282,705,966.62 | $7,717,486.91 | |
be150 Operating Plan - 10-07-2026 13:18:21
