Cost Centers Under Director of Parks Recreation and Forestry in FY 2025

Expenditures by cost center under Director of Parks Recreation and Forestry (210000) for the 2025 fiscal year

Totals

Budget
$12,026,982
Total budget for FY 2025.
Total Expended
$5,520,512
46% expended of total budget
Total amount expended in FY 2025.

Downloads

All expenditures made by cost centers under the Director of Parks Recreation and Forestry (210000) cost center for the 2025 fiscal year.

Download as .CSV

Browse Expenditures

Totals by Cost Center

Expenditures by cost center for those under Director of Parks Recreation and Forestry (210000) in FY 2025
Cost Center Title Budget Expended % Expended
210000 Director of Parks Recreation and Forestry $851,791 $650,945 76%
210009 Recreation Centers Programs $1,372,011 $568,723 41%
210011 BJH Neighborhood Park Capital $2,813,522 $204,880 7%

Totals by Account

Expenditures by account for cost centers under Director of Parks Recreation and Forestry (210000) in FY 2025
Account Title Budget Expended % Expended
510100 Salaries Regular Employees $811,135 $571,338 70%
511200 Salaries Per Performance Employees $259,917 $144,834 56%
512000 FICA $80,788 $54,711 68%
513800 Employee Retirement Plan $142,030 $97,545 69%
513810 Employee Retirement System Debt Contr $16,223 $11,237 69%
514700 Workers Compensation Admin $10,139 $7,091 70%
515000 Medical Insurance $141,593 $86,276 61%
515030 Life Insurance $3,163 $1,850 58%
515060 Long Term Disability $1,136 $464 41%
520000 Computer Supplies $4,000 $1,377 34%
520500 Office Supplies $50,000 $17,626 35%
521000 Communication Supplies $500 $0 0%
521500 Health and Safety Supplies $20,000 $9,935 50%
521506 Wearing Apparel $500 $0 0%
522000 Facility and Grounds Supplies $376,458 $119,649 32%
522500 Fleet Materials and Supplies $400 $0 0%
524000 Recreation Materials and Supplies $135,000 $111,397 83%
532000 Facility and Grounds Rental and Leases $5,000 $1,468 29%
552500 Fleet Capital Asset $72,000 $0 0%
560500 Office Services $0 $282 0%
561000 Communication Services $10,000 $14,555 146%
562000 Facility and Grounds Services $693,627 $83,566 12%
562500 Fleet Services $0 $0 0%
563000 Education and Training Services $100,000 $31,002 31%
564000 Recreation Services $293,798 $90,504 31%
564500 Major Projects Contracts and Services $3,000,000 $124,722 4%
565400 Travel Out of Town $5,000 $0 0%
565500 Transportation $5,000 $627 13%
565600 Membership Fees $62,200 $1,554 2%
565800 Internal Services $2,000 $2,045 102%
565801 Internal Services Gas $1,000 $175 18%
566000 Professional Services $135,000 $14,477 11%
567800 Subsidy $1,210,000 $907,500 75%
575517 Principal Recreation Centers $1,695,000 $1,785,000 105%
575518 Principal Forest Park $1,348,501 $0 0%
575717 Interest Recreation Centers $1,327,525 $1,074,092 81%
575905 Admin Fees Recreation Centers $5,000 $3,252 65%
700002 27th Pay Reserve $3,350 $3,350 100%

Totals by Fund

Expenditures by fund for cost centers under Director of Parks Recreation and Forestry (210000) in FY 2025
Fund Title Budget Expended % Expended
1000 General Fund $851,791 $650,945 76%
1111 Budgeted Special Fund $2,735,986 $326,120 12%
1118 Recreation $8,439,205 $4,543,447 54%

Did you notice an error? Is there information that you expected to find on this page, but didn't? Let us know below, and we'll work on it.

Was this page helpful?



Comments are helpful!
500 character limit

Feedback is anonymous.