GOV
Recreation Centers Programs Cost Center in FY 2025
Expenditures by cost center Recreation Centers Programs (210009) in the 2025 fiscal year
Totals
Budget
$1,372,011
Total budget for FY 2025.
Total Expended
$393,881
29% expended of total budget
Total amount expended in FY 2025.
Downloads
All expenditures made by cost center Recreation Centers Programs (210009) in the 2025 fiscal year.
Browse Expenditures
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $213,538 | $111,510 | 52% |
| 511200 | Salaries Per Performance Employees | $15,000 | $0 | 0% |
| 512000 | FICA | $16,336 | $8,492 | 52% |
| 513800 | Employee Retirement Plan | $37,391 | $18,184 | 49% |
| 513810 | Employee Retirement System Debt Contr | $4,271 | $2,129 | 50% |
| 514700 | Workers Compensation Admin | $2,669 | $1,372 | 51% |
| 515000 | Medical Insurance | $45,675 | $23,106 | 51% |
| 515030 | Life Insurance | $833 | $331 | 40% |
| 515060 | Long Term Disability | $299 | $103 | 35% |
| 520500 | Office Supplies | $7,000 | $470 | 7% |
| 521000 | Communication Supplies | $500 | $0 | 0% |
| 521500 | Health and Safety Supplies | $10,000 | $0 | 0% |
| 521506 | Wearing Apparel | $500 | $0 | 0% |
| 522000 | Facility and Grounds Supplies | $10,000 | $546 | 5% |
| 524000 | Recreation Materials and Supplies | $125,000 | $103,499 | 83% |
| 561000 | Communication Services | $1,000 | $600 | 60% |
| 564000 | Recreation Services | $270,000 | $64,220 | 24% |
| 564500 | Major Projects Contracts and Services | $600,000 | $0 | 0% |
| 565400 | Travel Out of Town | $5,000 | $0 | 0% |
| 565500 | Transportation | $5,000 | $627 | 13% |
| 565600 | Membership Fees | $1,000 | $0 | 0% |
| 565800 | Internal Services | $1,000 | $1,033 | 103% |
Totals by Supplier
| Number | Name | Expended |
|---|---|---|
| $147,927 | ||
| 0 | $19,631 | |
| 100312 | AMAZON CAPITAL SERVICES, INC | $7,533 |
| 112875 | AMBITIOUS CREATIONS, LLC | $576 |
| 112234 | BREAD AND ROSES MISSOURI | $22,460 |
| 112642 | DO IT TENNIS | $248 |
| 113743 | EBERHART, ALLEN T. | $627 |
| 102867 | ED'S TROPHIES PLAQUES & AWARDS | $12,831 |
| 103335 | FOCUS CAMERA, LLC | $3,390 |
| 117258 | GAME WORLD EVENT SERVICES, LLC | $1,760 |
| 103615 | GENERAL CANDY CO. | $2,707 |
| 103785 | GOPHER NW 5634 | $4,626 |
| 104440 | HOME DEPOT CREDIT SERVICES | $1,749 |
| 104994 | JOHNNIE BROCK'S DUNGEON | $4,883 |
| 105446 | KRUEGER POTTERY SUPPLY | $1,222 |
| 113917 | MIDWEST STUDENT DEVELOPMENT LEAGUE | $40,000 |
| 107158 | OFFICE ESSENTIALS | $15,028 |
| 107226 | ORIENTAL TRADING COMPANY, INC. | $1,672 |
| 107835 | PURE CATERING LLC | $24,270 |
| 107847 | PYRAMID SCHOOL PRODUCTS | $1,472 |
| 107908 | R&R CONTRACTING SERVICES INC | $581 |
| 108151 | RIDDELL ALL AMERICAN SPORTS CORP | $417 |
| 108167 | RINGSIDE | $923 |
| 116124 | RJ SWISH INC. | $22,058 |
| 108231 | ROCKY MOUNTAIN RECREATION LL | $1,599 |
| 108326 | ROTTLER PEST & LAWN SOLUTIONS | $3,000 |
| 108334 | ROYAL PAPERS, INC. | $546 |
| 108385 | S & S WORLDWIDE INC ACCOUNTS RECEIVABLE | $439 |
| 109934 | TITLE BOXING | $5,748 |
| 105444 | UKG KRONOS INC | $6,256 |
| 110279 | US BANK CORP PAYMENT SYSTEMS | $8,011 |
| 116564 | WRESTL | $29,691 |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1118 | Recreation | $1,372,011 | $393,881 | 29% |
Feedback is anonymous.
