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 | Mental Health Treatment Centers (792) |
|---|---|---|---|---|---|---|---|---|
| 197 | Instruction | $176,397 | $0 | $176,397 | ($35,328.00) | $141,069.00 | $0.00 | $141,069.00 |
| 357 | Secure Confinement | $22,758,548 | $0 | $22,758,548 | $390,000.00 | $23,148,548.00 | $0.00 | $23,148,548.00 |
| 421 | Pharmacy Services | $23,808,402 | $0 | $23,808,402 | ($1,018,786.00) | $22,789,616.00 | $0.00 | $22,789,616.00 |
| 430 | State Health Services | $323,727,733 | $0 | $323,727,733 | $30,520,328.00 | $354,248,061.00 | $0.00 | $354,248,061.00 |
| 498 | Facility Administrative and Support Services | $202,209,013 | $0 | $202,209,013 | $5,099,085.01 | $207,308,098.01 | $0.00 | $207,308,098.01 |
| Agency Totals | $572,680,093 | $0 | $572,680,093 | $34,955,299.01 | $607,635,392.01 | $0.00 | $607,635,392.01 | |
| Grand Totals | $572,680,093 | $0 | $572,680,093 | $34,955,299.01 | $607,635,392.01 | $0.00 | $607,635,392.01 | |
be150 Operating Plan - 10-06-2026 07:08:16
