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 Veterans Services (912) |
|---|---|---|---|---|---|---|---|---|
| 430 | State Health Services | $98,967,122 | $1,788,263 | $100,755,385 | ($98,228,943.59) | $2,526,441.41 | $50,000.00 | $2,476,441.41 |
| 467 | Veterans Benefit Services | $37,083,219 | $0 | $37,083,219 | $2,830,689.90 | $39,913,908.90 | $34,331,511.52 | $5,582,397.38 |
| 499 | Administrative and Support Services | $4,322,118 | $0 | $4,322,118 | $963,162.00 | $5,285,280.00 | $4,909,846.00 | $375,434.00 |
| 502 | Historic and Commemorative Attraction Management | $7,922,681 | $0 | $7,922,681 | $315,881.00 | $8,238,562.00 | $7,199,292.95 | $1,039,269.05 |
| Agency Totals | $148,295,140 | $1,788,263 | $150,083,403 | ($94,119,210.69) | $55,964,192.31 | $46,490,650.47 | $9,473,541.84 | |
| Grand Totals | $148,295,140 | $1,788,263 | $150,083,403 | ($94,119,210.69) | $55,964,192.31 | $46,490,650.47 | $9,473,541.84 | |
be150 Operating Plan - 10-06-2026 11:58:37
