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 Wildlife Resources (403) |
|---|---|---|---|---|---|---|---|---|
| 511 | Wildlife and Freshwater Fisheries Management | $57,656,987 | $0 | $57,656,987 | $23,462,791.69 | $81,119,778.69 | $67,440,734.09 | $13,679,044.60 |
| 599 | Administrative and Support Services | $13,145,586 | $0 | $13,145,586 | $2,234,660.80 | $15,380,246.80 | $13,829,555.59 | $1,550,691.21 |
| 625 | Boating Safety and Regulation | $8,895,885 | $0 | $8,895,885 | ($1,999,064.75) | $6,896,820.25 | $5,485,243.50 | $1,411,576.75 |
| Agency Totals | $79,698,458 | $0 | $79,698,458 | $23,698,387.74 | $103,396,845.74 | $86,755,533.18 | $16,641,312.56 | |
| Grand Totals | $79,698,458 | $0 | $79,698,458 | $23,698,387.74 | $103,396,845.74 | $86,755,533.18 | $16,641,312.56 | |
be150 Operating Plan - 10-06-2026 11:50:43
