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 Aviation (841) |
|---|---|---|---|---|---|---|---|---|
| 654 | Financial Assistance for Airports | $32,262,020 | $0 | $32,262,020 | $16,506,000.00 | $48,768,020.00 | $44,906,430.47 | $3,861,589.53 |
| 655 | Air Transportation System Planning, Regulation, Communication and Education | $4,483,359 | $0 | $4,483,359 | $756,249.00 | $5,239,608.00 | $4,131,844.99 | $1,107,763.01 |
| 656 | State Aircraft Flight Operations | $3,745,024 | $11,000,000 | $14,745,024 | $46,266.00 | $14,791,290.00 | $3,040,003.99 | $11,751,286.01 |
| 699 | Administrative and Support Services | $2,988,426 | $0 | $2,988,426 | $836,408.00 | $3,824,834.00 | $3,598,896.58 | $225,937.42 |
| Agency Totals | $43,478,829 | $11,000,000 | $54,478,829 | $18,144,923.00 | $72,623,752.00 | $55,677,176.03 | $16,946,575.97 | |
| Grand Totals | $43,478,829 | $11,000,000 | $54,478,829 | $18,144,923.00 | $72,623,752.00 | $55,677,176.03 | $16,946,575.97 | |
be150 Operating Plan - 10-07-2026 08:13:27
