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 Emergency Management (127) |
|---|---|---|---|---|---|---|---|---|
| 711 | Information Systems Management and Direction | $2,755,882 | $0 | $2,755,882 | $0.00 | $2,755,882.00 | $1,686,644.58 | $1,069,237.42 |
| 712 | Emergency Response Systems Development Technology Services | $23,290,775 | $0 | $23,290,775 | $8,691,918.63 | $31,982,693.63 | $30,977,011.72 | $1,005,681.91 |
| 775 | Emergency Preparedness | $32,180,165 | $0 | $32,180,165 | ($1,935,192.04) | $30,244,972.96 | $28,466,337.84 | $1,778,635.12 |
| 776 | Emergency Response and Recovery | $26,719,384 | $0 | $26,719,384 | $179,283,203.28 | $206,002,587.28 | $198,196,778.57 | $7,805,808.71 |
| 778 | Virginia Emergency Operations Center | $4,175,265 | $0 | $4,175,265 | $766,660.83 | $4,941,925.83 | $4,441,931.11 | $499,994.72 |
| 799 | Administrative and Support Services | $13,267,967 | $0 | $13,267,967 | $2,968,883.95 | $16,236,850.95 | $12,743,210.19 | $3,493,640.76 |
| Agency Totals | $102,389,438 | $0 | $102,389,438 | $189,775,474.65 | $292,164,912.65 | $276,511,914.01 | $15,652,998.64 | |
| Grand Totals | $102,389,438 | $0 | $102,389,438 | $189,775,474.65 | $292,164,912.65 | $276,511,914.01 | $15,652,998.64 | |
be150 Operating Plan - 10-06-2026 22:16:37
