GOV
Cost Centers Under President Board of Public Services in FY 2024
Expenditures by cost centers under President Board of Public Services (900000) for the 2024 fiscal year
Totals
Budget
$21,841,478
Total budget for FY 2024.
Total Expended
$17,992,156
82% expended of total budget
Total amount expended in FY 2024.
Downloads
All expenditures made by cost centers under the President Board of Public Services (900000) cost center for the 2024 fiscal year.
Browse Expenditures
Totals by Cost Center
| Cost Center | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 903000 | Facilities Management Division | $19,326,781 | $15,203,012 | 79% |
| 900000 | President Board of Public Services | $2,514,697 | $2,772,380 | 110% |
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $4,944,098 | $3,560,521 | 72% |
| 510900 | Overtime Regular Employees | $86,000 | $68,183 | 79% |
| 511200 | Salaries Per Performance Employees | $5,000 | $31,233 | 625% |
| 512000 | FICA | $385,185 | $330,894 | 86% |
| 513800 | Employee Retirement Plan | $842,968 | $730,021 | 87% |
| 513810 | Employee Retirement System Debt Contr | $98,882 | $85,633 | 87% |
| 514500 | Workers Compensation Settlements | $77,000 | $161,806 | 210% |
| 514700 | Workers Compensation Admin | $61,801 | $53,815 | 87% |
| 515000 | Medical Insurance | $1,027,845 | $607,430 | 59% |
| 515030 | Life Insurance | $19,282 | $14,177 | 74% |
| 515060 | Long Term Disability | $6,922 | $3,465 | 50% |
| 520000 | Computer Supplies | $21,000 | $14,983 | 71% |
| 520500 | Office Supplies | $40,000 | $15,921 | 40% |
| 521000 | Communication Supplies | $1,500 | $77 | 5% |
| 521500 | Health and Safety Supplies | $15,000 | $5,995 | 40% |
| 522000 | Facility and Grounds Supplies | $775,000 | $381,867 | 49% |
| 522002 | Central Facility Supplies | $20,000 | $5,520 | 28% |
| 523000 | Education and Training Materials and Supplies | $2,500 | $135 | 5% |
| 524500 | Major Projects Materials and Supplies | $5,000 | $417 | 8% |
| 530500 | Office Rental and Leases | $21,000 | $8,566 | 41% |
| 532000 | Facility and Grounds Rental and Leases | $15,000 | $120 | 1% |
| 540000 | Computer Equipment | $9,000 | $6,343 | 70% |
| 540500 | Office Equipment | $1,500 | $0 | 0% |
| 542000 | Facility and Grounds Equipment | $70,000 | $6,020 | 9% |
| 542002 | Central Facilities Equipment | $10,000 | $0 | 0% |
| 552000 | Facility and Grounds Capital Asset | $10,000 | -$199 | -2% |
| 560000 | Computer Services | $35,000 | $41,419 | 118% |
| 560500 | Office Services | $36,000 | $4,835 | 13% |
| 561000 | Communication Services | $35,000 | $6,304 | 18% |
| 561500 | Health and Safety Services | $75,000 | $23,629 | 32% |
| 562000 | Facility and Grounds Services | $1,852,861 | $1,580,558 | 85% |
| 562002 | Central Facilities Services | $60,000 | $17,947 | 30% |
| 563000 | Education and Training Services | $12,000 | $1,778 | 15% |
| 564500 | Major Projects Contracts and Services | $50,000 | $143,721 | 287% |
| 565400 | Travel Out of Town | $5,000 | $2,809 | 56% |
| 565500 | Transportation | $39,100 | $23,734 | 61% |
| 565600 | Membership Fees | $10,000 | $2,516 | 25% |
| 565701 | Electric | $4,633,565 | $3,621,613 | 78% |
| 565702 | Natural Gas | $1,269,500 | $903,814 | 71% |
| 565703 | Steam | $2,714,175 | $2,562,497 | 94% |
| 565704 | Sewer | $2,015,402 | $1,915,188 | 95% |
| 565800 | Internal Services | $13,000 | $2,790 | 21% |
| 565801 | Internal Services Gas | $46,515 | $17,908 | 38% |
| 566000 | Professional Services | $90,000 | $35,216 | 39% |
| 575502 | Principal DNR Loan Payment | $207,706 | $103,144 | 50% |
| 575702 | Interest DNR Loan Payment | $32,875 | $17,146 | 52% |
| 700002 | 27th Pay Reserve | $37,296 | $37,296 | 100% |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1000 | General Fund | $21,841,478 | $17,976,424 | 82% |
Feedback is anonymous.
