GOV
Cost Centers Under President Board of Public Services in FY 2025
Expenditures by cost center under President Board of Public Services (900000) for the 2025 fiscal year
Totals
Budget
$6,996,056
Total budget for FY 2025.
Total Expended
$666,711
10% expended of total budget
Total amount expended in FY 2025.
Downloads
All expenditures made by cost centers under the President Board of Public Services (900000) cost center for the 2025 fiscal year.
Browse Expenditures
Totals by Cost Center
| Cost Center | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 900000 | President Board of Public Services | $3,122,056 | $656,197 | 21% |
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $1,838,982 | $454,556 | 25% |
| 510900 | Overtime Regular Employees | $6,000 | -$132 | -2% |
| 511200 | Salaries Per Performance Employees | $5,000 | $10,819 | 216% |
| 512000 | FICA | $141,524 | $35,228 | 25% |
| 513800 | Employee Retirement Plan | $322,006 | $70,236 | 22% |
| 513810 | Employee Retirement System Debt Contr | $36,780 | $8,012 | 22% |
| 514700 | Workers Compensation Admin | $22,987 | $5,010 | 22% |
| 515000 | Medical Insurance | $401,940 | $48,001 | 12% |
| 515030 | Life Insurance | $7,172 | $1,088 | 15% |
| 515060 | Long Term Disability | $2,575 | $228 | 9% |
| 520000 | Computer Supplies | $12,000 | $1,355 | 11% |
| 520500 | Office Supplies | $25,000 | $3,593 | 14% |
| 521000 | Communication Supplies | $500 | $0 | 0% |
| 523000 | Education and Training Materials and Supplies | $2,500 | $0 | 0% |
| 524500 | Major Projects Materials and Supplies | $5,000 | $0 | 0% |
| 530500 | Office Rental and Leases | $15,000 | $1,491 | 10% |
| 540000 | Computer Equipment | $8,000 | $3,759 | 47% |
| 540500 | Office Equipment | $1,000 | $0 | 0% |
| 560000 | Computer Services | $45,000 | $1,896 | 4% |
| 560500 | Office Services | $25,000 | $181 | 1% |
| 561000 | Communication Services | $8,000 | $496 | 6% |
| 562000 | Facility and Grounds Services | $28,000 | $0 | 0% |
| 563000 | Education and Training Services | $8,000 | $0 | 0% |
| 564500 | Major Projects Contracts and Services | $3,924,000 | $0 | 0% |
| 565400 | Travel Out of Town | $8,000 | $0 | 0% |
| 565500 | Transportation | $9,000 | $817 | 9% |
| 565600 | Membership Fees | $10,000 | $420 | 4% |
| 565800 | Internal Services | $13,000 | $1,029 | 8% |
| 565801 | Internal Services Gas | $6,000 | $0 | 0% |
| 566000 | Professional Services | $50,000 | $5,294 | 11% |
| 700002 | 27th Pay Reserve | $8,092 | $0 | 0% |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1000 | General Fund | $3,122,056 | $656,197 | 21% |
| 1110 | Use Tax | $2,000,000 | $0 | 0% |
| 1120 | Economic Devolopment Sales Tax | $1,874,000 | $10,514 | 1% |
Feedback is anonymous.
