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 Elections (132) |
|---|---|---|---|---|---|---|---|---|
| 723 | Electoral Services | $22,029,363 | $0 | $22,029,363 | $12,348,218.42 | $34,377,581.42 | $26,354,874.92 | $8,022,706.50 |
| 728 | Financial Assistance to Localities - General | $0 | $5,000,000 | $5,000,000 | $0.00 | $5,000,000.00 | $4,999,738.83 | $261.17 |
| 780 | Financial Assistance for Electoral Services | $11,349,961 | $0 | $11,349,961 | $827,595.00 | $12,177,556.00 | $12,140,972.00 | $36,584.00 |
| Agency Totals | $33,379,324 | $5,000,000 | $38,379,324 | $13,175,813.42 | $51,555,137.42 | $43,495,585.75 | $8,059,551.67 | |
| Grand Totals | $33,379,324 | $5,000,000 | $38,379,324 | $13,175,813.42 | $51,555,137.42 | $43,495,585.75 | $8,059,551.67 | |
be150 Operating Plan - 10-06-2026 11:58:38
