Budget Year / Version:
FY 26
RECOMMENDED

Permitting Services
Commercial Building Construction Program

Operating Expense Accounts

0.3MTotal
Budget
0.00Total
FTEs

anchor
Commercial Building Construction Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$0.16M$0.26M$0.26M$0.23M$0.22M$0.3M$0.16M$0.26M$0.26M$0.23M$0.31MYear202120222023202420252026$0M $0.05M $0.1M $0.15M $0.2M $0.25M $0.3M $0.35M CE RecommendedCC Approved
anchor
Commercial Building Construction 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$20,000$40,000$60,000$80,000$100,000$120,000$140,000$160,000$180,000$200,000Assigned Motor Pool VehiclesAutomobilesOperating Expenses - Charges from OthersNon-Metropolitan Area TravelGeneral Office SuppliesBooks Reference MaterialsOther UniformsOther Supplies EquipmentOther Central Duplicating Services - PrintingCentral Duplicating - Postage - Bulk
anchor
Commercial Building Construction Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$93,042$93,042$194,368$194,368$194,368$194,368$160,243$160,243$137,956$146,568$194,496
$5,835$5,835$5,835$5,835$5,835$5,835$5,835$5,835$8,257$8,257$17,800
$14,081$14,081$14,081$14,081$14,081$14,081$14,081$14,081$17,394$17,394$17,394
$11,759$11,759$11,759$11,759$11,759$11,759$11,759$11,759$13,261$13,261$13,261
$84$84$84$84$84$84$84$84$1,036$1,036$6,864
$3,505$3,505$3,505$3,505$3,505$3,505$3,505$3,505$5,522$5,522$5,522
$0$0$0$0$0$0$0$0$0$0$5,249
$585$585$585$585$585$585$585$585$5,195$5,195$5,195
$1,869$1,869$1,705$1,705$1,705$1,705$1,705$1,705$4,680$4,680$4,680
$4,072$4,072$4,072$4,072$4,072$4,072$4,072$4,072$4,072$4,072$4,072
$2,131$2,131$2,131$2,131$2,131$2,131$2,131$2,131$3,228$3,228$3,228
$2,540$2,540$2,540$2,540$2,540$2,540$2,540$2,540$2,982$2,982$2,982
$1,700$1,700$1,700$1,700$1,700$1,700$1,700$1,700$1,700$1,700$2,300
$990$990$990$990$990$990$990$990$2,268$2,268$2,268
$0$0$0$0$0$0$0$0$1,050$1,050$1,667
$339$339$339$339$339$339$339$339$538$538$1,666
$792$792$792$792$792$792$792$792$1,562$1,562$1,562
$1,020$1,020$1,020$1,020$1,020$1,020$1,020$1,020$1,260$1,260$1,260
$891$891$891$891$891$891$891$891$1,176$1,176$1,176
$1,025$1,025$1,025$1,025$1,025$1,025$1,025$1,025$918$918$918
$330$330$330$330$330$330$330$330$210$210$750
$559$559$559$559$559$559$559$559$523$523$523
$495$495$495$495$495$495$495$495$495$495$495
$495$495$495$495$495$495$495$495$495$495$495
$150$150$150$150$150$150$150$150$399$399$399
$224$224$224$224$224$224$224$224$315$315$315
$312$312$312$312$312$312$312$312$294$294$294
$121$121$121$121$121$121$121$121$278$278$278
$98$98$98$98$98$98$98$98$169$169$169
$165$165$165$165$165$165$165$165$105$105$105
$33$33$33$33$33$33$33$33$84$84$84
$97$97$97$97$97$97$97$97$63$63$63
$66$66$66$66$66$66$66$66$42$42$42
$0$0$0$0$0$0$0$0$0$64,000$0
$0$0$0$0$0$0$0$0$0$19,100$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$572$572$572$572$572$572$572$572$0$0$0
$57$57$57$57$57$57$57$57$0$0$0
$4,400$4,400$4,400$4,400$4,400$4,400$4,400$4,400$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$220$220$220$220$220$220$220$220$0$0$0
$660$660$660$660$660$660$660$660$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$220$220$220$220$220$220$220$220$0$0$0
$880$880$880$880$880$880$880$880$0$0$0
$376$376$376$376$376$376$376$376$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$691$691$691$691$691$691$691$691$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$4,400$4,400$4,400$4,400$4,400$4,400$4,400$4,400$0$0$0
Showing 1 to 55 of 55 entries