GOV
Cost Centers Under Director of Parks Recreation and Forestry in FY 2026
Expenditures by cost center under Director of Parks Recreation and Forestry (210000) for the 2026 fiscal year
Totals
Budget
$13,193,516
Total budget for FY 2026.
Total Expended
$7,915,411
60% expended of total budget
Total amount expended in FY 2026.
Downloads
All expenditures made by cost centers under the Director of Parks Recreation and Forestry (210000) cost center for the 2026 fiscal year.
Browse Expenditures
Totals by Cost Center
| Cost Center | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 210009 | Recreation Centers Programs | $1,381,681 | $1,377,259 | 100% |
| 210011 | BJH Neighborhood Park Capital | $2,600,969 | $800,883 | 31% |
| 210000 | Director of Parks Recreation and Forestry | $889,241 | $714,060 | 80% |
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $841,391 | $664,213 | 79% |
| 510900 | Overtime Regular Employees | $17,000 | $1,117 | 7% |
| 511200 | Salaries Per Performance Employees | $237,417 | $155,889 | 66% |
| 512000 | FICA | $83,829 | $62,830 | 75% |
| 513800 | Employee Retirement Plan | $145,981 | $115,116 | 79% |
| 513810 | Employee Retirement System Debt Contr | $16,828 | $13,263 | 79% |
| 514700 | Workers Compensation Admin | $10,517 | $8,182 | 78% |
| 515000 | Medical Insurance | $147,715 | $72,345 | 49% |
| 515030 | Life Insurance | $3,281 | $2,533 | 77% |
| 515060 | Long Term Disability | $1,178 | $468 | 40% |
| 520000 | Computer Supplies | $8,890 | $2,841 | 32% |
| 520500 | Office Supplies | $32,000 | $24,592 | 77% |
| 521000 | Communication Supplies | $500 | $0 | 0% |
| 521500 | Health and Safety Supplies | $25,000 | $7,169 | 29% |
| 521506 | Wearing Apparel | $500 | $0 | 0% |
| 522000 | Facility and Grounds Supplies | $367,376 | $142,469 | 39% |
| 524000 | Recreation Materials and Supplies | $133,900 | $140,490 | 105% |
| 530500 | Office Rental and Leases | $3,500 | $2,310 | 66% |
| 532000 | Facility and Grounds Rental and Leases | $1,000 | $0 | 0% |
| 542000 | Facility and Grounds Equipment | $5,000 | $6,692 | 134% |
| 552000 | Facility and Grounds Capital Asset | $40,000 | $40,000 | 100% |
| 552500 | Fleet Capital Asset | $75,000 | $33,677 | 45% |
| 560500 | Office Services | $500 | $870 | 174% |
| 561000 | Communication Services | $18,000 | $11,720 | 65% |
| 562000 | Facility and Grounds Services | $749,286 | $239,723 | 32% |
| 563000 | Education and Training Services | $100,000 | $50,000 | 50% |
| 564000 | Recreation Services | $293,798 | $273,946 | 93% |
| 564500 | Major Projects Contracts and Services | $2,785,820 | $1,234,835 | 44% |
| 565400 | Travel Out of Town | $5,000 | $0 | 0% |
| 565500 | Transportation | $5,000 | $653 | 13% |
| 565600 | Membership Fees | $62,200 | $3,872 | 6% |
| 565800 | Internal Services | $2,000 | $1,726 | 86% |
| 565801 | Internal Services Gas | $2,000 | $894 | 45% |
| 566000 | Professional Services | $100,000 | $113,357 | 113% |
| 567800 | Subsidy | $3,192,000 | $1,210,000 | 38% |
| 575517 | Principal Recreation Centers | $1,695,000 | $1,870,000 | 110% |
| 575518 | Principal Forest Park | $650,000 | $0 | 0% |
| 575717 | Interest Recreation Centers | $1,327,525 | $1,018,069 | 77% |
| 575905 | Admin Fees Recreation Centers | $5,000 | $3,475 | 70% |
| 700002 | 27th Pay Reserve | $2,583 | $2,583 | 100% |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1000 | General Fund | $889,241 | $714,060 | 80% |
| 1111 | Budgeted Special Fund | $4,067,952 | $619,165 | 15% |
| 1118 | Recreation | $8,236,323 | $6,582,187 | 80% |
Help Us Improve This Page
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.
Feedback is anonymous.
