Budget Year / Version:
FY 26
RECOMMENDED

Administration and Support
Admin - Office of the Director Program

Operating Expense Accounts

12.96MTotal
Budget
0.00Total
FTEs

anchor
Admin - Office of the Director Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$3.52M$4.72M$6.93M$6.62M$13.1M$13M$3.48M$4.73M$7.27M$6.62M$9.96MYear202120222023202420252026$0M $2M $4M $6M $8M $10M $12M $14M CE RecommendedCC Approved
anchor
Admin - Office of the Director 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$1,000,000$2,000,000$3,000,000$4,000,000$5,000,000$6,000,000$7,000,000$8,000,000$9,000,000Professional Purchase Of ServiceOther Professional ServicesArchival ServicesConsultant ServicesManagement ConsultingAdvertising - JobsHipaa Compliance ActivitiesGeneral Office SuppliesProfessional EducationalTrainingBackground Checks
anchor
Admin - Office of the Director Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$183,824$181,522$3,679,324$3,681,626$5,692,712$5,692,712$5,696,330$5,696,330$9,033,958$9,033,958$9,033,958
$0$0$0$0$0$0$0$0$0$0$3,582,654
$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000
$2,952,948$2,917,542$678,902$678,902$564,211$864,211$564,211$564,211$564,211$564,211$43,194
$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$3,185,261$37,000$37,000
$24,320$24,320$24,320$24,320$24,320$24,320$24,320$24,320$24,320$24,320$24,320
$18,200$18,200$18,200$18,200$18,200$18,200$18,200$18,200$18,200$18,200$18,200
$17,799$17,799$17,799$17,799$17,799$17,799$17,799$17,799$17,799$17,799$17,799
$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000
$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000
$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000
$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000
$7,660$7,660$7,660$7,660$7,660$7,660$7,660$7,660$7,660$7,660$7,660
$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500
$7,100$7,100$7,100$7,100$7,100$7,100$7,100$7,100$7,100$7,100$7,100
$6,290$6,290$6,290$6,290$6,290$6,290$6,290$6,290$6,290$6,290$6,290
$5,650$5,650$5,650$5,650$5,650$5,650$5,650$5,650$5,650$5,650$5,650
$5,130$5,130$5,130$5,130$5,130$5,130$5,130$5,130$5,130$5,130$5,130
$4,420$4,420$4,420$4,420$4,420$4,420$4,420$4,420$4,420$4,420$4,420
$4,359$4,359$4,359$4,359$4,359$4,359$4,359$4,359$4,359$4,359$4,359
$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200
$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000
$1,705$1,705$1,705$1,705$1,705$1,705$1,705$1,705$1,705$1,705$1,705
$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
$62,974$62,974$62,974$62,974$62,974$62,974$62,974$62,974$62,974$62,974$535
$300$300$300$300$300$300$300$300$300$300$300
$200$200$200$200$200$200$200$200$200$200$200
$100$100$100$100$100$100$100$100$100$100$100
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$305,315$345,431$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$980$980$980$0$0$0$0$0
$0$0$0$1,000$1,000$1,000$0$0$0$0$0
$0$0$0$1,500$1,500$1,500$0$0$0$0$0
$0$0$0$540$540$540$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$22,000$22,000$0$0$0$0$0$0$0$0$0
$0$0$0$480$480$480$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
Showing 1 to 50 of 50 entries