Budget Year / Version:
FY 26
RECOMMENDED

Correction and Rehabilitation
Detention Services Program

Operating Expense Accounts

5.87MTotal
Budget
0.00Total
FTEs

anchor
Detention Services Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$3.54M$4.06M$4.26M$4.95M$5.06M$5.87M$3.54M$4.06M$4.26M$4.95M$5.06MYear202120222023202420252026$0M $1M $2M $3M $4M $5M $6M CE RecommendedCC Approved
anchor
Detention Services Program Operating Expense Accounts
TOP TEN Recommended vs Approved Expenditures Over Time
Year2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC$0$500,000$1,000,000$1,500,000$2,000,000$2,500,000Food ServiceOther Miscellaneous Operating ExpensesCleaning SuppliesProfessional Purchase Of ServicePublic Safety Equipment ServiceRepairsUniformsInstructor ServicesOther Equipment RepairMaintenanceInmateResident Labor PaymentsGeneral Office Supplies
anchor
Detention Services Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$1,390,186$1,390,186$1,390,186$1,390,186$1,406,416$1,406,416$2,036,416$2,036,416$2,036,416$2,036,416$2,716,416
$8,897$8,897$551,897$551,897$551,897$551,897$551,897$551,897$691,897$691,897$551,897
$342,510$342,510$342,510$342,510$342,510$342,510$342,510$342,510$342,510$342,510$342,510
$280,850$280,850$280,850$280,850$280,850$280,850$280,850$280,850$280,850$280,850$280,850
$234,000$234,000$234,000$234,000$234,000$234,000$234,000$234,000$234,000$234,000$234,000
$30,480$30,480$30,480$30,480$30,480$30,480$63,480$63,480$30,480$30,480$222,980
$135,700$135,700$135,700$135,700$135,700$135,700$135,700$135,700$135,700$135,700$135,700
$76,608$76,608$76,608$76,608$76,608$76,608$76,608$76,608$76,608$76,608$125,120
$119,730$119,730$119,730$119,730$119,730$119,730$119,730$119,730$119,730$119,730$119,730
$41,950$41,950$8,950$8,950$108,950$108,950$108,950$108,950$108,950$108,950$108,950
$21,240$21,240$21,240$21,240$60,210$60,210$60,210$60,210$60,210$60,210$90,210
$87,250$87,250$87,250$87,250$87,250$87,250$87,250$87,250$87,250$87,250$87,250
$81,495$81,495$81,495$81,495$81,495$81,495$81,495$81,495$81,495$81,495$81,495
$59,820$59,820$59,820$59,820$59,820$59,820$59,820$59,820$59,820$59,820$59,820
$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000
$58,990$58,990$58,990$58,990$58,990$58,990$58,990$58,990$58,990$58,990$58,990
$56,745$56,745$56,745$56,745$56,745$56,745$56,745$56,745$56,745$56,745$56,745
$35,000$35,000$35,000$35,000$35,000$35,000$51,466$51,466$51,466$51,466$53,703
$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000$48,000
$0$0$0$0$44,800$44,800$44,800$44,800$44,800$44,800$44,800
$42,588$42,588$42,588$42,588$42,588$42,588$42,588$42,588$42,588$42,588$42,588
$39,300$39,300$39,300$39,300$39,300$39,300$39,300$39,300$39,300$39,300$39,300
$35,070$35,070$35,070$35,070$35,070$35,070$35,070$35,070$35,070$35,070$35,070
$32,660$32,660$32,660$32,660$32,660$32,660$32,660$32,660$32,660$32,660$32,660
$26,240$26,240$26,240$26,240$26,240$26,240$26,240$26,240$26,240$26,240$26,240
$25,500$25,500$25,500$25,500$25,500$25,500$25,500$25,500$25,500$25,500$25,500
$24,330$24,330$24,330$24,330$24,330$24,330$24,330$24,330$24,330$24,330$24,330
$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000$22,000
$19,655$19,655$19,655$19,655$19,655$19,655$19,655$19,655$19,655$19,655$19,655
$19,000$19,000$19,000$19,000$19,000$19,000$19,000$19,000$19,000$19,000$19,000
$15,400$15,400$15,400$15,400$15,400$15,400$15,400$15,400$15,400$15,400$15,400
$14,720$14,720$14,720$14,720$14,720$14,720$14,720$14,720$14,720$14,720$14,720
$10,585$10,585$10,585$10,585$10,585$10,585$10,585$10,585$10,585$10,585$10,585
$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000
$8,400$8,400$8,400$8,400$8,400$8,400$8,400$8,400$8,400$8,400$8,400
$6,560$6,560$6,560$6,560$6,560$6,560$6,560$6,560$6,560$6,560$6,560
$1,500$1,500$1,500$1,500$1,500$1,500$6,500$6,500$6,500$6,500$6,500
$6,150$6,150$6,150$6,150$6,150$6,150$6,150$6,150$6,150$6,150$6,150
$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000
$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000
($11,842)($11,842)($8,334)($8,334)($3,162)($3,162)($3,162)($3,162)$3,480$3,480$3,480
$3,080$3,080$3,080$3,080$3,080$3,080$3,080$3,080$3,080$3,080$3,080
$2,880$2,880$2,880$2,880$2,880$2,880$2,880$2,880$2,880$2,880$2,880
$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500
$2,050$2,050$2,050$2,050$2,050$2,050$2,050$2,050$2,050$2,050$2,050
$1,570$1,570$1,570$1,570$1,570$1,570$1,570$1,570$1,570$1,570$1,570
$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200
$1,100$1,100$1,100$1,100$1,100$1,100$1,100$1,100$1,100$1,100$1,100
$500$500$500$500$500$500$500$500$500$500$500
$1,910$1,910$1,910$1,910$1,910$1,910$1,910$1,910$1,910$1,910$90
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
($1,630)($1,630)($1,630)($1,630)($1,630)($1,630)($1,630)($1,630)($1,630)($1,630)($1,630)
($4,160)($4,160)($4,160)($4,160)($4,160)($4,160)($4,160)($4,160)($4,160)($4,160)($4,160)
Showing 1 to 80 of 80 entries