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 | Virginia Center for Behavioral Rehabilitation (794) |
|---|---|---|---|---|---|---|---|---|
| 197 | Instruction | $291,064 | $0 | $291,064 | $185,550.00 | $476,614.00 | $476,614.00 | $0.00 |
| 357 | Secure Confinement | $23,063,379 | $0 | $23,063,379 | ($1,735,550.00) | $21,327,829.00 | $21,327,829.00 | $0.00 |
| 421 | Pharmacy Services | $1,557,890 | $0 | $1,557,890 | $550,000.00 | $2,107,890.00 | $2,107,890.00 | $0.00 |
| 430 | State Health Services | $20,508,931 | $0 | $20,508,931 | $3,000.00 | $20,511,931.00 | $20,511,931.00 | $0.00 |
| 498 | Facility Administrative and Support Services | $17,722,198 | $0 | $17,722,198 | $4,732,606.00 | $22,454,804.00 | $22,439,558.00 | $15,246.00 |
| Agency Totals | $63,143,462 | $0 | $63,143,462 | $3,735,606.00 | $66,879,068.00 | $66,863,822.00 | $15,246.00 | |
| Grand Totals | $63,143,462 | $0 | $63,143,462 | $3,735,606.00 | $66,879,068.00 | $66,863,822.00 | $15,246.00 | |
be150 Operating Plan - 10-07-2026 08:13:38
