Budget Year / Version:
FY 26
RECOMMENDED

Alcohol Beverage Services
Retail Sales Operations Program

Operating Expense Accounts

13MTotal
Budget
0.00Total
FTEs

anchor
Retail Sales Operations Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$12.5M$11.8M$13.9M$12.9M$12.9M$13M$12.5M$11.8M$13.9M$12.8M$12.9MYear202120222023202420252026$0M $2M $4M $6M $8M $10M $12M $14M $16M CE RecommendedCC Approved
anchor
Retail Sales Operations 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$8,000,000Building Or Space RentalsLeasesMC and Visa Service FeesShift4 Credit Card Processing FeesCharges from Risk ManagementAmex-Service FeesElectricityOther Equipment RepairMaintenanceAssigned Motor Pool VehiclesGeneral Office SuppliesNatural Gas
anchor
Retail Sales Operations Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$7,029,572$7,029,572$7,054,705$7,054,705$7,311,987$7,311,987$7,795,318$7,795,318$7,965,584$7,965,584$7,977,378
$1,914,000$1,914,000$1,914,000$1,914,000$1,914,000$1,914,000$1,914,000$1,914,000$1,914,000$1,914,000$1,914,000
$101,900$101,900$101,900$101,900$101,900$101,900$1,051,900$1,051,900$1,051,900$1,051,900$1,051,900
$369,887$369,887$369,887$369,887$478,535$478,535$506,594$506,594$471,801$471,801$468,820
$286,000$286,000$286,000$286,000$286,000$286,000$286,000$286,000$286,000$286,000$286,000
$277,029$277,029$277,029$277,029$277,029$277,029$277,029$277,029$277,029$277,029$277,029
$260,456$260,456$260,456$260,456$260,456$260,456$260,456$260,456$260,456$260,456$260,456
$151,469$151,469$162,344$162,344$177,749$177,749$248,649$236,687$188,695$188,695$242,598
$176,809$176,809$176,809$176,809$176,809$176,809$176,809$176,809$176,809$176,809$176,809
$70,710$70,710$70,710$70,710$70,710$70,710$70,710$70,710$70,710$70,710$70,710
$63,212$63,212$63,212$63,212$63,212$63,212$63,212$63,212$63,212$63,212$63,212
$53,810$53,810$53,810$53,810$53,810$53,810$53,810$53,810$53,810$53,810$53,810
$36,089$36,089$36,089$36,089$36,089$36,089$36,089$36,089$36,089$36,089$36,089
$20,686$20,686$20,686$20,686$25,345$25,345$27,235$27,235$29,360$29,360$32,825
$38,979$38,979$38,979$38,979$31,589$31,589$31,589$31,589$31,589$31,589$31,589
$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000
$9,120$9,120$9,120$9,120$9,120$9,120$9,120$9,120$9,120$9,120$9,120
$7,159$7,159$7,159$7,159$7,159$7,159$7,159$7,159$7,159$7,159$7,159
$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000
$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000
$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750
$100$100$100$100$100$100$100$100$100$100$100
$0$0$295,586$295,586$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$675,000$675,000$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
$335,033$335,033$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$551,520$551,520$551,520$551,520$2,551,520$2,551,520$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
Showing 1 to 50 of 50 entries