Budget Year / Version:
FY 26
RECOMMENDED

Finance
Operations and Administration Program

Operating Expense Accounts

9.29MTotal
Budget
0.00Total
FTEs

anchor
Operations and Administration Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$1.69M$1.69M$1.73M$1.78M$8.42M$9.29M$1.69M$1.69M$1.73M$1.78M$8.42MYear202120222023202420252026$0M $1M $2M $3M $4M $5M $6M $7M $8M $9M $10M CE RecommendedCC Approved
anchor
Operations and Administration 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$7,000,000RETURN OF CONTRIBUTIONSSoftware LicensureMaintenance AgreementsTemporary Para-ProfessionalOutside PostageBuilding Or Space RentalsLeasesOther Professional ServicesOutside Printing CopyingImagingCentral Duplicating - Postage - BulkEvaluation Services
anchor
Operations and Administration 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$0$0$0$0$0$0$6,373,230$6,373,230$6,919,213
$736,260$736,260$816,200$816,200$868,424$868,424$876,714$876,714$1,152,484$1,152,484$1,192,909
$355,820$355,820$355,820$355,820$355,805$355,805$242,515$242,515$242,515$242,515$242,515
$207,381$207,381$207,381$207,381$99,740$99,740$91,740$91,740$91,740$91,740$193,740
$146,300$146,300$146,300$146,300$146,300$146,300$149,832$149,832$149,832$149,832$149,832
$124,307$124,307$128,036$128,036$131,878$131,878$135,834$135,834$139,209$139,209$143,385
$70,609$70,609$0$0$0$0$24,181$24,181$0$0$107,539
$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$6,000$80,000
$64,230$64,230$64,230$64,230$64,230$64,230$64,230$64,230$64,230$64,230$64,230
$50,710$50,710$50,710$50,710$50,710$50,710$50,710$50,710$50,710$50,710$50,710
$45,770$45,770$45,770$45,770$45,770$45,770$45,770$45,770$45,770$45,770$45,770
$26,000$26,000$26,000$26,000$26,000$26,000$26,000$26,000$34,000$34,000$34,000
$28,770$28,770$28,770$28,770$28,770$28,770$28,770$28,770$28,770$28,770$28,770
$15,500$15,500$15,500$15,500$15,500$15,500$23,500$23,500$23,500$23,500$23,500
$21,203$21,203$17,880$17,880$17,520$17,520$17,727$17,727$19,142$19,142$22,579
$30,840$30,840$30,840$30,840$30,840$30,840$30,840$30,840$30,840$30,840$20,570
$14,500$14,500$14,500$14,500$14,500$14,500$14,500$14,500$14,500$14,500$14,500
$12,960$12,960$12,960$12,960$12,960$12,960$12,960$12,960$12,960$12,960$12,960
$3,714$3,714$3,888$3,888$5,779$5,779$5,779$5,499$2,671$2,671$12,476
$11,960$11,960$11,960$11,960$11,960$11,960$11,960$11,960$11,960$11,960$11,960
$8,550$8,550$8,550$8,550$8,550$8,550$8,550$8,550$8,550$8,550$8,550
$7,740$7,740$7,740$7,740$7,740$7,740$7,740$7,740$7,740$7,740$7,740
$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
$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
$4,700$4,700$4,700$4,700$4,700$4,700$4,700$4,700$4,700$4,700$4,700
$44,000$44,000$44,000$44,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000
$3,370$3,370$3,370$3,370$3,370$3,370$3,370$3,370$3,370$3,370$3,370
$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000
$2,900$2,900$2,900$2,900$2,900$2,900$2,900$2,900$2,900$2,900$2,900
$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500
$2,250$2,250$2,250$2,250$2,250$2,250$2,250$2,250$2,250$2,250$2,250
$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000
$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750$1,750
$1,250$1,250$1,250$1,250$1,250$1,250$1,250$1,250$1,250$1,250$1,250
$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
$500$500$500$500$500$500$500$500$500$500$500
$0$0$0$0$0$0$0$0$0$0$0
$0$0($21,696)($21,696)$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
($19,926)($19,926)$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
($362,840)($362,840)($367,906)($367,906)($262,370)($262,370)($138,290)($138,290)($135,850)($135,850)($138,300)
Showing 1 to 58 of 58 entries