|
450 Parks & Recreation Division Expenses
<br />2023 2024 2025 2025 YTD
<br />Account Number Description Actual Actual Budget Q2 % of Budget
<br />5200 Parks & Recreation
<br />Personnel
<br />101-450-5200-41010 Full-time Salaries 94,881 128,693 268,182 66,779 24.9%
<br />101-450-5200-41030 Part-time Salaries - 74 - 234 #DIV/0!
<br />101-450-5200-41020 Overtime - 208 - - #DIV/0!
<br />101-450-5200-41040 Temporary Employees 9,760 22,689 14,820 10,637 71.8%
<br />101-450-5200-41210 PERA Contributions 7,092 9,598 21,225 4,972 23.4%
<br />101-450-5200-41220 FICA Contributions 6,261 9,124 17,546 4,665 26.6%
<br />101-450-5200-41230 Medicare Contributions 1,469 2,135 4,245 1,091 25.7%
<br />101-450-5200-41300 Insurance 14,667 20,877 52,452 11,357 21.7%
<br />101-450-5200-41325 Life Insurance 61 66 227 47 20.8%
<br />101-450-5200-41330 STD/LTD 461 622 1,997 370 18.6%
<br />101-450-5200-41600 Safety Clothing Allowance 100 225 - - #DIV/0!
<br />101-450-5200-41510 Workers Compensation 4,171 5,654 4,512 - 0.0%
<br />Total Personnel 138,923$ 199,964$ 385,206$ 100,153$ 26.0%
<br />Materials and Supplies
<br />101-450-5200-42000 Office Supplies 160 79 350 - 0.0%
<br />101-450-5200-42120 Fuel, Oil and Fluids 11,499 11,828 11,000 6,299 57.3%
<br />101-450-5200-42150 Operating Supplies 988 449 800 201 25.1%
<br />101-450-5200-42160 Chemicals 56 63 400 - 0.0%
<br />101-450-5200-42210 Repair/Maint. Supplies 8,539 9,705 8,600 3,798 44.2%
<br />101-450-5200-42230 Building Repair Supplies - - 500 - 0.0%
<br />101-450-5200-42250 Landscaping Materials 2,376 2,802 2,200 2,788 126.7%
<br />101-450-5200-42400 Small Tools & Minor Equipment 9,770 3,582 3,500 361 10.3%
<br />Total Materials and Supplies 33,388$ 28,508$ 27,350$ 13,446$ 49.2%
<br />Charges and Services
<br />101-450-5200-43030 Engineering Services - - - #DIV/0!
<br />101-450-5200-43150 Contracted Services 125,627 117,713 172,500 19,522 11.3%
<br />101-450-5200-43185 IT Support 5,196 6,155 5,883 6,942 118.0%
<br />101-450-5200-42002 IT Hardware - 734 - - #DIV/0!
<br />101-450-5200-43190 Software Programs - 114 - - #DIV/0!
<br />101-450-5200-43210 Telephone 1,317 1,804 2,804 445 15.9%
<br />101-450-5200-43630 Insurance 22,890 24,150 25,994 21,875 84.2%
<br />21
|