Budget Year / Version:
FY 26
RECOMMENDED

Children, Youth and Family Services
Early Childhood Services Program

Operating Expense Accounts

8.33MTotal
Budget
0.00Total
FTEs

anchor
Early Childhood Services Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$6.65M$7.35M$7.24M$7.57M$7.98M$8.33M$6.6M$7.39M$7.24M$7.57M$7.98MYear202120222023202420252026$0M $1M $2M $3M $4M $5M $6M $7M $8M $9M CE RecommendedCC Approved
anchor
Early Childhood 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$2,500,000$3,000,000$3,500,000$4,000,000$4,500,000$5,000,000Professional Purchase Of ServiceOther Miscellaneous Operating ExpensesParent Education ServicesInterpreter ServicesResidential Mental HealthOther EducationOther Professional ServicesProfessional Purchase of Services - HB699 - After HoursState Indirect CostsOther Supplies Equipment
anchor
Early Childhood Services Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$3,484,216$3,619,059$4,132,087$4,151,129$3,825,922$3,825,922$3,948,057$3,948,057$4,144,360$4,144,360$4,656,068
$1,024,237$1,024,237$1,062,577$1,062,577$1,241,433$1,241,433$1,292,084$1,292,084$1,271,493$1,271,493$1,184,636
$607,970$598,985$657,970$666,955$703,972$703,972$763,128$763,128$785,386$785,386$785,386
$211,632$209,586$530,822$532,868$440,500$440,500$440,500$440,500$440,500$440,500$480,500
$223,175$223,175$223,175$223,175$223,175$223,175$223,175$223,175$342,513$342,513$402,234
$135,153$135,153$135,153$135,153$135,153$135,153$160,153$160,153$179,913$179,913$263,233
$115,109$113,408$115,109$116,810$123,818$123,818$129,938$129,938$133,247$133,247$133,247
$1,200$1,200$1,200$1,200$60,200$60,200$60,200$60,200$69,721$69,721$69,520
$63,922$63,922$63,922$63,922$53,637$53,637$46,911$46,911$73,132$73,132$42,666
$124,440$124,440$137,000$137,000$137,000$137,000$73,600$73,600$60,520$60,520$40,000
$0$0$0$0$16,153$16,153$34,808$34,808$35,000$35,000$30,000
$20,000$20,000$20,000$20,000$20,000$20,000$20,000$20,000$20,000$20,000$20,000
$20,000$20,000$0$0$20,000$20,000$20,000$20,000$20,000$20,000$20,000
$0$0$0$0$1,700$1,700$1,700$1,700$6,000$6,000$20,000
$94,950$94,950$34,950$34,950$39,572$39,572$34,950$34,950$34,950$34,950$19,950
$17,000$17,000$17,000$17,000$17,000$17,000$17,000$17,000$17,000$17,000$17,000
$0$0$0$0$0$0$6,021$6,021$0$0$15,564
$20,000$20,000$20,000$20,000$10,000$10,000$20,000$20,000$20,000$20,000$15,000
$7,500$7,500$7,500$7,500$8,000$8,000$8,000$8,000$12,244$12,244$14,342
$10,867$10,867$10,867$10,867$10,867$10,867$10,867$10,867$20,442$20,442$12,152
$5,367$5,367$5,367$5,367$11,717$11,717$36,867$36,867$16,867$16,867$11,871
$5,000$5,000$5,000$5,000$0$0$0$0$12,420$12,420$11,500
$10,343$10,343$0$0$10,343$10,343$10,343$10,343$10,343$10,343$10,343
$4,000$4,000$12,000$12,000$14,250$14,250$6,250$6,250$25,000$25,000$10,000
$0$0$0$0$0$0$0$0$0$0$7,500
$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000
$0$0$0$0$0$0$5,000$5,000$5,000$5,000$5,000
$3,920$3,920$3,920$3,920$3,920$3,920$3,920$3,920$3,920$3,920$3,920
$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000
$0$0$0$0$2,400$2,400$2,400$2,400$2,550$2,550$2,700
$2,594$2,594$2,594$2,594$2,594$2,594$2,594$2,594$2,594$2,594$2,594
$2,244$2,244$2,244$2,244$2,244$2,244$2,244$2,244$2,244$2,244$2,244
$80,000$80,000$80,000$80,000$0$0$0$0$0$0$1,875
$0$0$930$1,860$1,860$1,860$1,860$1,860$1,860$1,860$1,860
$3,500$3,500$3,500$3,500$6,000$6,000$4,350$4,350$5,000$5,000$1,500
$3,500$3,500$0$0$1,500$1,500$1,500$1,500$1,500$1,500$1,500
$200$200$0$0$1,500$1,500$1,500$1,500$1,500$1,500$1,500
$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200$1,200
$1,000$1,000$1,000$1,000$16,054$16,054$16,000$16,000$11,408$11,408$1,000
$0$0$0$0$0$0$1,000$1,000$1,000$1,000$1,000
$910$910$910$910$910$910$910$910$910$910$910
$300$300$300$300$300$300$300$300$300$300$300
$100$100$100$100$100$100$100$100$100$100$100
$0$0$0$0$0$0$102,493$102,493$123,601$123,601$0
$0$0$0$0$0$0$0$0$50,000$50,000$0
$86,494$86,494$50,000$50,000$64,000$64,000$45,000$45,000$10,000$10,000$0
$58,876$74,656$1,103$2,206$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$183,846$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$5,000$5,000$5,000$5,000$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$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 66 of 66 entries