Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$7,499$2,16429%   
Bank Fees$1,000$879%   
Books and periodicals$300$269%   
Business Trips & Meetings$700$00%   
Clothing & Uniforms$2,500     
Custom Printed Form Services$2,000     
Employee Tuition and Training$6,000$2404%   
External Sales Chemical sales   $5,000  
External Sales-Non taxable Chemical Sales   $18,000  
Fleet Charges MP Fee-Heavy Veh/Equip$6,881$1,72225%   
Fleet Charges MP Fee-light Veh/Equip$38,849$6,48717%   
Fleet Charges MP Heavy Fuel Services$404$19147%   
Fleet Charges MP Light Fuel Services$4,322$1534%   
Food$1,000$17618%   
Health insurance prem-Employer $20,469$6,82433%   
Life/AD&D Insurance/LTD$534$14427%   
Maintenance Contracts$15,000$3562%   
Medicare$1,950$36319%   
Memberships and Dues$500$30260%   
Office supplies $200     
Operating supplies$45,000$4,0419%   
Other Federal grants Misc Federal grants   $408,000  
Pass through grant $354,500     
Social Security taxes$8,337$1,55219%   
State Grants Other    $20,000$00%
Telephone services Misc$1,500$30821%   
Wages-overtime$2,404$763%   
Wages-regular$93,740$27,02229%   
Wages-temporary$38,325     
Workers' compensation$3,087$2,11368%   
Total:$657,001$54,3468%$451,000 0%