Budget Year / Version:
FY 26
RECOMMENDED

Administration and Support
Admin - Office of the Chief Operating Officer Program

Operating Expense Accounts

22.99MTotal
Budget
0.00Total
FTEs

anchor
Admin - Office of the Chief Operating Officer Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$12.2M$13M$17M$18.8M$22.3M$23M$12.2M$13.3M$18.9M$19.1M$22.2MYear202120222023202420252026$0M $2M $4M $6M $8M $10M $12M $14M $16M $18M $20M $22M $24M $26M CE RecommendedCC Approved
anchor
Admin - Office of the Chief Operating Officer 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$2,500,000$3,000,000$3,500,000$4,000,000$4,500,000$5,000,000$5,500,000Computer SoftwareCharges from Risk ManagementConsultant ServicesInformation System ServicesBuilding Or Space RentalsLeasesOther Professional ServicesComputer Equipment - Non CapitalizedSoftware LicensureMaintenance AgreementsOther Miscellaneous Operating ExpensesAssigned Motor Pool Vehicles
anchor
Admin - Office of the Chief Operating Officer Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$0$0$589,848$594,113$1,941,159$1,958,039$2,708,433$2,706,329$4,855,065$4,849,845$5,021,045
$365,033$365,033$3,164,630$3,164,630$3,164,630$3,164,630$2,927,686$3,164,630$2,690,742$2,690,742$3,553,181
$2,631,617$2,631,617$2,631,617$2,631,617$3,259,041$3,259,041$3,780,154$3,780,154$3,520,534$3,520,534$3,498,293
$3,188,926$3,188,926$683,944$683,944$683,944$683,944$685,738$685,738$1,785,738$1,785,738$1,785,738
$1,301,053$1,301,053$1,329,077$1,329,077$1,329,077$1,329,077$1,460,180$1,460,180$1,460,180$1,460,180$1,460,180
$611,994$611,994$695,024$695,024$769,395$769,395$679,998$664,739$626,696$626,696$903,793
$175,996$175,996$177,134$177,134$877,134$877,134$877,134$877,134$877,134$877,134$877,134
$685,000$685,000$685,000$685,000$685,000$685,000$685,000$685,000$685,000$685,000$685,000
$655,391$640,464$640,463$640,463$640,463$640,463$656,776$656,776$656,776$656,776$656,776
$1,440$1,440$196,419$198,709$221,345$230,225$540,081$538,973$611,462$610,022$625,382
$407,956$407,956$384,590$384,590$473,158$473,158$473,158$473,158$496,524$496,524$511,222
$0$0$0$0$643,967$2,041,173$866,321$939,116$1,266,101$1,266,101$432,132
$71,688$71,688$91,371$91,371$163,906$163,906$244,927$244,927$325,398$325,398$431,550
$0$0$0$0$0$0$0$0$0$0$323,522
$146,062$146,062$136,293$151,525$303,525$303,525$303,525$303,525$303,525$303,525$303,525
$177,274$174,655$227,274$229,893$243,774$243,774$257,220$257,220$264,716$264,716$264,716
$207,964$207,964$207,964$207,964$207,964$207,964$207,964$207,964$207,964$207,964$207,964
$211,513$211,513$223,330$223,330$223,330$223,330$171,341$171,341$171,341$171,341$171,341
$0$0$29,866$37,031$131,426$159,106$150,018$146,550$215,094$180,144$158,764
$149,819$149,819$149,819$149,819$149,819$149,819$149,819$149,819$149,819$149,819$149,819
$120,290$120,290$120,290$120,290$120,290$120,290$120,290$120,290$120,290$120,290$120,290
$119,313$119,313$119,313$119,313$119,313$119,313$119,313$119,313$119,313$119,313$119,313
$21,000$0$3,400$14,520$48,400$87,120$75,020$70,180$180,000$105,000$115,000
$0$0$102,754$102,754$102,754$102,754$102,754$102,754$102,754$102,754$102,754
$34,120$34,120$32,835$32,835$32,835$32,835$32,835$32,835$95,258$95,258$95,258
$0$0$95,016$95,016$95,016$95,016$95,016$95,016$95,016$95,016$95,016
$7,000$7,000$7,000$7,000$87,000$87,000$87,000$87,000$87,000$87,000$87,000
$233,108$228,908$46,947$46,407$46,407$46,407$45,853$45,853$45,853$45,853$45,853
$39,321$39,321$39,321$39,321$31,321$31,321$31,321$31,321$31,321$31,321$31,321
$29,026$29,026$29,026$29,026$29,026$29,026$29,026$29,026$29,026$29,026$29,026
$22,560$22,560$22,560$22,560$22,560$22,560$22,560$22,560$22,560$22,560$22,560
$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000
$35,381$35,381$13,251$13,251$13,251$13,251$13,251$13,251$13,251$13,251$13,251
$13,000$13,000$13,000$13,000$13,000$13,000$13,000$13,000$13,000$13,000$13,000
$192,570$305,570$68,283$68,283$10,900$10,900$10,900$10,900$10,900$10,900$10,900
$9,300$9,300$9,300$9,300$9,300$9,300$9,300$9,300$9,300$9,300$9,300
$0$0$0$0$8,000$8,000$8,000$8,000$8,000$8,000$8,000
$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000$8,000
$4,752$4,752$7,541$7,541$7,541$7,541$7,541$7,541$7,541$7,541$7,541
$9,540$9,540$7,463$7,463$7,463$7,463$7,463$7,463$7,463$7,463$7,463
$7,140$7,140$7,140$7,140$7,140$7,140$7,140$7,140$7,140$7,140$7,140
$4,947$4,947$4,947$4,947$4,947$4,947$4,947$4,947$4,947$4,947$4,947
$2,300$2,300$2,300$2,300$2,300$2,300$2,300$2,300$2,300$2,300$2,300
$1,871$1,871$1,871$1,871$1,871$1,871$1,871$1,871$1,871$1,871$1,871
$50,131$29,801$0$0$640$640$640$640$640$640$640
$4,868$4,868$640$640$640$640$640$640$640$640$640
$218,143$218,143$84$84$84$84$84$84$84$84$84
$0$0$0$0$74,824$74,824$74,824$74,824$74,824$74,824$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$258,359$0$324,000$0$0$0$0$0
$3,500$0$3,344$5,544$11,264$18,304$13,640$12,760$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$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 78 of 78 entries