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 | Intellectual Disabilities Training Centers (793) |
|---|---|---|---|---|---|---|---|---|
| 197 | Instruction | $2,924,949 | $0 | $2,924,949 | ($1,024,949.00) | $1,900,000.00 | $0.00 | $1,900,000.00 |
| 421 | Pharmacy Services | $2,948,730 | $0 | $2,948,730 | $0.00 | $2,948,730.00 | $0.00 | $2,948,730.00 |
| 430 | State Health Services | $38,903,304 | $0 | $38,903,304 | $600,000.00 | $39,503,304.00 | $0.00 | $39,503,304.00 |
| 498 | Facility Administrative and Support Services | $23,366,377 | $0 | $23,366,377 | $682,293.00 | $24,048,670.00 | $0.00 | $24,048,670.00 |
| Agency Totals | $68,143,360 | $0 | $68,143,360 | $257,344.00 | $68,400,704.00 | $0.00 | $68,400,704.00 | |
| Grand Totals | $68,143,360 | $0 | $68,143,360 | $257,344.00 | $68,400,704.00 | $0.00 | $68,400,704.00 | |
be150 Operating Plan - 10-06-2026 19:01:26
