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 Conservation and Recreation (199) |
|---|---|---|---|---|---|---|---|---|
| 503 | Land and Resource Management | $144,176,170 | $0 | $144,176,170 | $201,430,238.57 | $345,606,408.57 | $278,842,168.61 | $66,764,239.96 |
| 504 | Leisure and Recreation Services | $100,248,311 | $0 | $100,248,311 | $66,068,982.74 | $166,317,293.74 | $138,750,001.23 | $27,567,292.51 |
| 599 | Administrative and Support Services | $12,947,072 | $0 | $12,947,072 | $3,981,402.00 | $16,928,474.00 | $16,713,452.24 | $215,021.76 |
| Agency Totals | $257,371,553 | $0 | $257,371,553 | $271,480,623.31 | $528,852,176.31 | $434,305,622.08 | $94,546,554.23 | |
| Grand Totals | $257,371,553 | $0 | $257,371,553 | $271,480,623.31 | $528,852,176.31 | $434,305,622.08 | $94,546,554.23 | |
be150 Operating Plan - 10-06-2026 14:04:08
