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 Fire Programs (960) |
|---|---|---|---|---|---|---|---|---|
| 562 | Regulation of Structure Safety | $4,153,362 | $0 | $4,153,362 | $225,318.00 | $4,378,680.00 | $3,905,394.70 | $473,285.30 |
| 744 | Fire Training and Technical Support Services | $11,565,448 | $0 | $11,565,448 | $6,015,233.00 | $17,580,681.00 | $14,767,213.06 | $2,813,467.94 |
| 764 | Financial Assistance for Fire Services Programs | $53,907,527 | $0 | $53,907,527 | $5,478,001.00 | $59,385,528.00 | $53,660,570.05 | $5,724,957.95 |
| Agency Totals | $69,626,337 | $0 | $69,626,337 | $11,718,552.00 | $81,344,889.00 | $72,333,177.81 | $9,011,711.19 | |
| Grand Totals | $69,626,337 | $0 | $69,626,337 | $11,718,552.00 | $81,344,889.00 | $72,333,177.81 | $9,011,711.19 | |
be150 Operating Plan - 10-06-2026 11:55:07
