Open Space

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$33,071$8,59926%   
457 Plan Matching Expense$348$10029%   
Advertising and Legal Publications Services$750     
Airport land lease$660     
Bank Fees Projects$475$7315%   
Books and periodicals$200     
Business Trips & Meetings$1,000$23123%   
Clothing & Uniforms$6,500$1,33821%   
Computer Licenses$508     
County Prop Rentals Projects   $20,000$6,28631%
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     
Fees Open Space - Special Events   $5,000$1,95539%
Fleet Charges MP Fee-light Veh/Equip$46,978$9,83921%   
Fleet Charges MP Light Fuel Services$3,071$42414%   
Food$3,200$87027%   
Health insurance prem-Employer $78,142$19,53625%   
Land improvements Projects$1,715,000$51,8193%   
Life/AD&D Insurance/LTD$1,847$52929%   
Machinery & equip$552$22,9524158%   
Maintenance Contracts$180,950$18,23010%   
Maintenance Contracts Locations$144,250$2,1031%   
Medicare$6,901$1,59523%   
Memberships and Dues$6,650$7,000105%   
Office supplies $1,500$47932%   
Operating supplies$112,004$13,24512%   
Other Purchased Services$390,000$44,80011%   
Outreach Services$12,500     
Outreach Supplies$19,000$2061%   
Postage & PO Box Rental$25     
Printing/duplicating supplies$500     
Prospective land purchase Properties$400,000     
Social Security taxes$29,508$6,81923%   
Telephone services Misc$3,800$1,36636%   
Utilities-electric Locations$2,000$36718%   
Utilities-gas Locations$1,000     
Utilties-sewer Locations$2,000     
Utilties-water Locations$1,000$30030%   
Vehicle Repair & Maint Services Car Washes$3,400$221%   
Wages-overtime$3,172     
Wages-regular$413,391$109,32126%   
Wages-temporary$59,365$1,7253%   
Workers' compensation$4,426$4,24196%   
Total:$8,898,894$5,328,18260%$28,000$11,24140%