Open Space

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$33,071$21,78466%   
457 Plan Matching Expense$348$23467%   
Advertising and Legal Publications Services$750     
Airport land lease$660$660100%   
Bank Fees Projects$475$10622%   
Books and periodicals$200     
Business Trips & Meetings$1,000$42042%   
Clothing & Uniforms$6,500$2,89645%   
Computer Licenses$508     
County Prop Rentals Projects   $20,000$13,27866%
Custom Printed Form Services$750$517%   
Donations and contributions Locations   $3,000$3,000100%
Donations/Contributions$5,200,000$5,000,00096%   
Employee Tuition and Training$8,500$2,64031%   
Fees Open Space - Special Events   $5,000$2,91058%
Fleet Charges MP Fee-light Veh/Equip$46,978$27,92159%   
Fleet Charges MP Light Fuel Services$3,071$2,50482%   
Food$3,200$2,26271%   
Health insurance prem-Employer $78,142$71,63292%   
Land improvements Projects$1,715,000$533,10531%   
Life/AD&D Insurance/LTD$1,847$1,59887%   
Machinery & equip$552$22,9524158%   
Maintenance Contracts$180,950$32,49618%   
Maintenance Contracts Locations$144,250$39,93728%   
Medicare$6,901$4,68768%   
Memberships and Dues$6,650$7,000105%   
Office supplies $1,500$1,02168%   
Operating supplies$112,004$32,85029%   
Other Purchased Services$390,000$54,27614%   
Outreach Services$12,500$2002%   
Outreach Supplies$19,000$1,0586%   
Postage & PO Box Rental$25     
Printing/duplicating supplies$500     
Prospective land purchase Properties$400,000     
Social Security taxes$29,508$20,04168%   
Telephone services Misc$3,800$3,01779%   
Utilities-electric Locations$2,000$72936%   
Utilities-gas Locations$1,000     
Utilties-sewer Locations$2,000     
Utilties-water Locations$1,000$74374%   
Vehicle Repair & Maint Services Car Washes$3,400$812%   
Wages-overtime$3,172$1996%   
Wages-regular$413,391$303,57873%   
Wages-temporary$59,365$37,54963%   
Workers' compensation$4,426$4,24196%   
Total:$8,898,894$6,234,46770%$28,000$19,18869%