GOV
Recreation Programming Cost Center in FY 2025
Expenditures by cost center Recreation Programming (213011) in the 2025 fiscal year
Totals
Budget
$1,878,846
Total budget for FY 2025.
Total Expended
$576,890
31% expended of total budget
Total amount expended in FY 2025.
Downloads
All expenditures made by cost center Recreation Programming (213011) in the 2025 fiscal year.
Browse Expenditures
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $414,336 | $154,661 | 37% |
| 511200 | Salaries Per Performance Employees | $564,437 | $140,476 | 25% |
| 512000 | FICA | $74,876 | $22,433 | 30% |
| 513800 | Employee Retirement Plan | $72,550 | $27,105 | 37% |
| 513810 | Employee Retirement System Debt Contr | $8,287 | $3,093 | 37% |
| 514700 | Workers Compensation Admin | $5,179 | $1,988 | 38% |
| 515000 | Medical Insurance | $100,485 | $38,881 | 39% |
| 515030 | Life Insurance | $1,616 | $484 | 30% |
| 515060 | Long Term Disability | $580 | $155 | 27% |
| 520000 | Computer Supplies | $3,000 | $0 | 0% |
| 520500 | Office Supplies | $6,000 | $0 | 0% |
| 521000 | Communication Supplies | $2,000 | $0 | 0% |
| 522000 | Facility and Grounds Supplies | $5,000 | $0 | 0% |
| 522501 | Gasoline and Diesel Fuel | $5,000 | $0 | 0% |
| 523000 | Education and Training Materials and Supplies | $5,000 | $0 | 0% |
| 524000 | Recreation Materials and Supplies | $125,000 | $5,844 | 5% |
| 561000 | Communication Services | $500 | $0 | 0% |
| 564000 | Recreation Services | $5,000 | $0 | 0% |
| 566000 | Professional Services | $480,000 | $88,242 | 18% |
Totals by Supplier
| Number | Name | Expended |
|---|---|---|
| $296,960 | ||
| 0 | $95,746 | |
| 112875 | AMBITIOUS CREATIONS, LLC | $492 |
| 116285 | ELITE STL COMPETITORS | $6,000 |
| 116432 | EXPLOSION SPORTS PERFORMANCE LLC | $20,000 |
| 114066 | FIFTYBY30 INC | $8,000 |
| 103764 | GOLF FOUNDATION OF MISSOURI | $22,000 |
| 108003 | RECREONICS, INC. | $6,207 |
| 108220 | ROBINSON'S KARATE | $2,400 |
| 113741 | URBAN GOLF OF GREATER ST. LOUIS | $113,242 |
| 110279 | US BANK CORP PAYMENT SYSTEMS | $5,844 |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1121 | Public Safety Sales Tax II Fund | $1,878,846 | $576,890 | 31% |
Feedback is anonymous.
