Budget Year / Version:
FY 26
RECOMMENDED

Police
Management Services Program

Operating Expense Accounts

37.25MTotal
Budget
0.00Total
FTEs

anchor
Management Services Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$34M$30.2M$31.5M$33.4M$30M$37.2M$33.8M$30.2M$31.6M$32.4M$30.9MYear202120222023202420252026$0M $5M $10M $15M $20M $25M $30M $35M $40M CE RecommendedCC Approved
anchor
Management Services Program Operating Expense Accounts
TOP TEN Recommended vs Approved Expenditures Over Time
Year2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC$-2,000,000$0$2,000,000$4,000,000$6,000,000$8,000,000$10,000,000$12,000,000$14,000,000$16,000,000$18,000,000$20,000,000$22,000,000$24,000,000Assigned Motor Pool VehiclesSoftware LicensureMaintenance AgreementsCellular Phone Line ChargesReimbursement For Towing ChargesCamerasOther Public Safety SuppliesEquipmentProfessional Purchase Of ServiceWeapons OtherTemporary Office ClericalOther Equipment And Machinery
anchor
Management Services Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$16,361,914$16,332,850$16,853,195$16,853,195$18,079,609$18,079,609$18,829,295$18,125,636$16,290,447$16,290,447$21,954,542
$4,004,367$4,004,367$1,273,310$1,273,310$1,981,362$1,981,362$2,212,605$2,112,605$3,736,862$3,487,171$4,059,887
$1,149,814$1,149,214$1,116,814$1,116,814$1,122,814$1,122,814$1,122,814$1,122,814$1,486,097$1,486,097$1,486,097
$1,510,740$1,510,740$1,510,740$1,510,740$1,510,740$1,510,740$1,500,000$1,500,000$1,176,173$1,176,173$1,176,173
$727,733$727,733$727,733$727,733$838,070$838,070$356,501$356,501$834,193$834,193$834,193
$490,605$413,081$1,224,323$1,224,323$817,906$817,906$752,455$752,455$633,683$821,819$821,819
$104,370$104,370$138,501$138,501$114,844$114,844$203,794$203,794$727,257$710,257$710,257
$400,000$400,000$400,000$400,000$400,000$400,000$400,000$400,000$87,791$682,725$682,725
$49,830$49,830$49,830$49,830$49,830$49,830$0$0$616,433$616,433$616,433
$0$0$0$0$0$0$0$0$224,317$494,317$494,317
$425,000$425,000$425,000$425,000$425,000$425,000$425,000$425,000$340,969$340,969$340,969
$311,203$311,203$311,203$311,203$517,553$517,553$517,553$517,553$181,270$336,700$336,700
$280,195$280,195$280,195$280,195$280,195$280,195$280,195$280,195$280,195$280,195$325,146
$0$0$0$0$0$0$0$0$291,263$291,263$291,263
$0$0$0$0$0$0$0$0$262,194$262,194$262,194
$0$0$0$0$0$0$0$0$248,319$248,319$248,319
$208,300$208,300$208,300$208,300$208,300$208,300$208,300$208,300$208,300$208,300$208,300
$188,950$188,950$188,950$188,950$188,950$188,950$188,950$188,950$188,950$188,950$188,950
$186,780$186,780$186,780$186,780$186,780$186,780$186,780$186,780$186,780$186,780$186,780
$100,600$100,600$100,600$100,600$486,330$486,330$328,886$328,886$155,702$155,702$155,702
$0$0$0$0$316,000$316,000$230,000$230,000$154,648$154,648$154,648
$151,840$151,840$151,840$151,840$225,450$225,450$195,741$195,741$151,351$151,351$151,351
$887,650$887,650$841,750$841,750$857,081$858,498$858,498$858,498$145,988$145,988$145,988
$70,720$70,720$70,720$70,720$70,713$70,713$0$0$145,347$145,347$145,347
$1,310,464$1,310,464$1,310,464$1,310,464$1,347,900$1,424,515$1,424,515$1,424,515$143,166$143,166$143,166
$121,320$121,320$129,320$129,320$263,520$263,520$244,020$242,020$99,964$99,964$99,964
$15,000$15,000$15,000$15,000$214,760$214,760$20,000$20,000$79,190$79,190$79,190
$60,505$60,505$12,042$12,042$24,496$24,496$1,000$1,000$48,644$48,644$77,372
$243,224$243,224$243,224$243,224$254,224$254,224$16,700$16,700$77,247$77,247$77,247
$345,920$345,920$345,920$345,920$0$0$0$0$71,657$71,657$71,657
$38,000$38,000$38,000$38,000$38,000$38,000$38,000$38,000$54,399$54,399$54,399
$236,703$236,703$236,703$236,703$306,703$306,703$135,450$135,450$44,893$44,893$44,893
$0$0$0$0$0$0$0$0$42,252$42,252$42,252
$0$0$0$0$0$0$0$0$39,186$39,186$39,186
$15,000$15,000$15,000$15,000$15,000$15,000$0$0$39,163$39,163$39,163
$5,000$5,000$5,000$5,000$0$0$0$0$34,889$34,889$34,889
$45,800$45,800$58,983$58,983$60,983$60,983$55,983$55,983$31,178$31,178$31,178
$62,800$62,800$62,800$62,800$62,800$62,800$62,800$62,800$29,518$29,518$29,518
$11,350$11,350$11,350$11,350$11,350$11,350$350$350$26,872$26,872$26,872
$0$0$0$0$0$0$0$0$26,822$26,822$26,822
$0$0$0$0$0$0$0$0$24,523$24,523$24,523
$70,000$70,000$79,000$79,000$2,000$2,000$42,000$37,000$22,260$22,260$22,260
$79,755$79,755$79,755$79,755$79,700$79,700$79,700$79,700$19,557$19,557$19,557
$8,820$8,820$8,820$8,820$8,820$8,820$0$0$19,300$19,300$19,300
$64,529$64,529$64,529$64,529$64,529$64,529$57,679$57,679$16,573$16,573$16,573
$73,130$73,130$73,130$73,130$73,130$73,130$0$0$16,393$16,393$16,393
$30,000$30,000$30,000$30,000$0$0$0$0$16,269$16,269$16,269
$8,700$8,700$8,700$8,700$10,000$10,000$10,000$10,000$16,243$16,243$16,243
$0$0$0$0$0$0$0$0$13,976$13,976$13,976
$60,000$60,000$60,000$60,000$60,000$60,000$60,000$60,000$13,745$13,745$13,745
$0$0$0$0$0$0$0$0$13,299$13,299$13,299
$5,275$5,275$5,275$5,275$5,785$5,785$0$0$12,025$12,025$12,025
$0$0$0$0$0$0$0$0$11,877$11,877$11,877
$15,000$15,000$15,000$15,000$0$0$0$0$10,380$10,380$10,380
$0$0$0$0$0$0$200,000$200,000$9,859$9,859$9,859
$21,000$21,000$21,000$21,000$23,000$23,000$8,000$8,000$8,740$8,740$8,740
$40,000$40,000$40,000$40,000$40,000$40,000$42,000$42,000$8,313$8,313$8,313
$0$0$0$0$0$0$2,000$2,000$8,046$8,046$8,046
$32,500$32,500$32,500$32,500$0$0$0$0$7,627$7,627$7,627
$0$0$0$0$0$0$0$0$7,610$7,610$7,610
$0$0$0$0$0$0$0$0$7,371$7,371$7,371
$0$0$0$0$0$0$0$0$6,455$6,455$6,455
$0$0$0$0$0$0$0$0$6,409$6,409$6,409
$40,000$40,000$40,000$40,000$40,000$40,000$40,000$40,000$6,222$6,222$6,222
$0$0$0$0$0$0$0$0$5,225$5,225$5,225
$14,510$14,510$14,510$14,510$20,000$20,000$20,000$20,000$3,952$3,952$3,952
$28,300$28,300$28,300$28,300$28,300$28,300$500$500$3,311$3,311$3,311
$51,250$51,250$51,250$51,250$51,250$51,250$0$0$3,175$3,175$3,175
$0$0$0$0$0$0$0$0$3,025$3,025$3,025
$98,000$98,000$96,000$96,000$0$0$0$0$2,826$2,826$2,826
$0$0$0$0$0$0$0$0$2,596$2,596$2,596
$0$0$0$0$0$0$0$0$2,500$2,500$2,500
$5,000$5,000$5,000$5,000$0$0$0$0$2,497$2,497$2,497
$0$0$0$0$0$0$0$0$1,650$1,650$1,650
$27,890$27,890$27,890$27,890$27,890$27,890$0$0$1,624$1,624$1,624
$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$1,605$1,605$1,605
$3,400$3,400$3,400$3,400$3,400$3,400$3,400$3,400$1,409$1,409$1,409
$0$0$0$0$0$0$0$0$1,370$1,370$1,370
$0$0$0$0$0$0$0$0$1,279$1,279$1,279
$15,900$15,900$15,900$15,900$15,900$15,900$0$0$1,104$1,104$1,104
$26,000$26,000$26,000$26,000$5,000$5,000$5,000$5,000$1,101$1,101$1,101
$0$0$0$0$0$0$0$0$1,000$1,000$1,000
$0$0$0$0$0$0$0$0$960$960$960
$0$0$0$0$0$0$0$0$945$945$945
$19,500$19,500$19,500$19,500$19,500$19,500$1,000$1,000$784$784$784
$100,000$100,000$100,000$100,000$100,000$100,000$24,549$24,549$750$750$750
$67,000$67,000$67,000$67,000$67,000$67,000$60,826$60,826$717$717$717
$16,015$16,015$16,015$16,015$16,015$16,015$200$200$716$716$716
$0$0$0$0$0$0$0$0$682$682$682
$0$0$0$0$0$0$0$0$680$680$680
$0$0$0$0$0$0$0$0$459$459$459
$0$0$0$0$0$0$0$0$411$411$411
$15,000$15,000$15,000$15,000$0$0$0$0$405$405$405
$0$0$0$0$0$0$0$0$311$311$311
$290,830$290,830$290,830$290,830$0$0$0$0$278$278$278
$0$0$0$0$0$0$0$0$224$224$224
$2,050$2,050$2,050$2,050$2,050$2,050$175$175$224$224$224
$0$0$0$0$0$0$0$0$187$187$187
$0$0$0$0$0$0$0$0$108$108$108
$0$0$0$0$0$0$0$0$74$74$74
$0$0$0$0$0$0$0$0$53$53$53
$0$0$0$0$0$0$0$0$13$13$13
$0$0$0$0$0$0$181,104$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$31,020$31,020$31,020$31,020$0$0$0$0$0$0$0
$13,300$13,300$13,300$13,300$13,300$13,300$0$0$0$0$0
$169,760$169,760$169,760$169,760$0$0$0$0$0$0$0
$3,260$3,260$3,260$3,260$3,260$3,260$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$53,000$53,000$53,000$53,000$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$12,000$12,000($1,450,340)($1,450,340)($1,450,340)($1,450,340)$1,061,162$1,061,162$0$0$0
$24,650$24,650$24,650$24,650$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$13,000$13,000$13,000$13,000$13,000$13,000$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
$13,500$13,500$13,500$13,500$13,500$13,500$0$0$0$0$0
$2,410$2,410$2,410$2,410$2,410$2,410$2,410$2,410$0$0$0
$250,000$250,000$0$0$0$0$0$0$0$0$0
$105,600$105,600$105,600$105,600$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$29,810$29,810$29,810$29,810$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$4,100$4,100$4,100$4,100$4,100$4,100$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$20,000$20,000$20,000$20,000$990$990$990$990$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$11,000$11,000$11,000$11,000$0$0$0$0$0$0$0
$14,980$14,980$14,980$14,980$0$0$0$0$0$0$0
$45,000$45,000$45,000$45,000$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$47,800$47,800$47,800$47,800$0$0$0$0$0$0$0
$19,690$19,690$19,690$19,690$0$0$0$0$0$0$0
($30,510)($30,510)($30,510)($30,510)$0$0$0$0$0$0$0
$15,000$15,000$15,000$15,000$0$0$0$0$0$0$0
$63,050$63,050$63,050$63,050$0$0$0$0$0$0$0
$3,500$3,500$3,500$3,500$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$135,703$45,234$0$0$0$0$0$0$0$0$0
$500$500$500$500$500$500$0$0$0$0$0
$85,656$85,656$85,656$85,656$85,656$85,656$85,656$85,656$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$3,700$3,500$3,500$3,500$400$400$400$400$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$44,350$44,350$44,350$44,350$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$30,500$30,500$30,500$30,500$500$500$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$832,315$832,315$541,401$541,401$542,000$542,000$350,000$350,000$0$0$0
$224,394$224,394$224,394$224,394$209,684$209,684$209,684$209,684$0$0$0
$2,500$2,500$2,500$2,500$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$162,000$162,000$162,000$162,000$0$0$0$0$0$0$0
$1,000$1,000$1,000$1,000$0$0$0$0$0$0$0
Showing 1 to 165 of 165 entries