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 | Compensation Board (157) |
|---|---|---|---|---|---|---|---|---|
| 307 | Financial Assistance for Sheriffs' Offices and Regional Jails | $642,458,772 | $0 | $642,458,772 | ($13,812,496.65) | $628,646,275.35 | $534,779,758.68 | $93,866,516.67 |
| 356 | Financial Assistance for Confinement of Inmates in Local and Regional Facilities | $43,814,791 | $0 | $43,814,791 | $0.00 | $43,814,791.00 | $39,915,513.00 | $3,899,278.00 |
| 717 | Financial Assistance for Local Finance Directors | $6,930,692 | $0 | $6,930,692 | ($30,933.79) | $6,899,758.21 | $5,925,554.88 | $974,203.33 |
| 771 | Financial Assistance for Local Commissioners of the Revenue | $27,274,953 | $0 | $27,274,953 | ($236,875.50) | $27,038,077.50 | $23,588,377.01 | $3,449,700.49 |
| 772 | Financial Assistance for Attorneys for the Commonwealth | $110,628,942 | $0 | $110,628,942 | ($708,731.00) | $109,920,211.00 | $93,161,417.75 | $16,758,793.25 |
| 773 | Financial Assistance for Circuit Court Clerks | $77,969,198 | $0 | $77,969,198 | ($815,242.40) | $77,153,955.60 | $61,946,429.21 | $15,207,526.39 |
| 774 | Financial Assistance for Local Treasurers | $27,435,216 | $0 | $27,435,216 | ($322,030.04) | $27,113,185.96 | $23,349,647.29 | $3,763,538.67 |
| 799 | Administrative and Support Services | $5,661,741 | $0 | $5,661,741 | $82,233,369.12 | $87,895,110.12 | $17,351,207.50 | $70,543,902.62 |
| Agency Totals | $942,174,305 | $0 | $942,174,305 | $66,307,059.74 | $1,008,481,364.74 | $800,017,905.32 | $208,463,459.42 | |
| Grand Totals | $942,174,305 | $0 | $942,174,305 | $66,307,059.74 | $1,008,481,364.74 | $800,017,905.32 | $208,463,459.42 | |
be150 Operating Plan - 04-30-2026 17:58:35
