Open Space

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$33,071$26,27779%   
457 Plan Matching Expense$348$27980%   
Advertising and Legal Publications Services$750$17023%   
Airport land lease$660$660100%   
Bank Fees Projects$475$13528%   
Books and periodicals$200     
Business Trips & Meetings$1,000$78879%   
Clothing & Uniforms$6,500$2,91045%   
Community Contributions$5,200,000$5,000,00096%   
Computer Licenses$508$28656%   
County Prop Rentals Projects   $20,000$13,37867%
Custom Printed Form Services$750$10214%   
Donations and contributions Locations   $3,000$3,000100%
Employee Tuition and Training$8,500$4,42552%   
Fees Open Space - Special Events   $5,000$3,02561%
Fleet Charges MP Fee-light Veh/Equip$46,978$36,13977%   
Fleet Charges MP Light Fuel Services$3,071$3,188104%   
Food$3,200$2,89991%   
Health insurance prem-Employer $78,142$78,142100%   
Land improvements Projects$1,715,000$775,74745%   
Life/AD&D Insurance/LTD$1,847$1,59887%   
Machinery & equip$552$22,9524158%   
Maintenance Contracts$180,950$50,53128%   
Maintenance Contracts Locations$144,250$40,42428%   
Medicare$6,901$5,55280%   
Memberships and Dues$6,650$7,000105%   
Office supplies $1,500$1,03069%   
Operating supplies$112,004$45,58941%   
Other Purchased Services$390,000$64,27616%   
Outreach Services$12,500$2002%   
Outreach Supplies$19,000$1,1226%   
Postage & PO Box Rental$25     
Printing/duplicating supplies$500     
Prospective land purchase Properties$400,000     
Social Security taxes$29,508$23,74080%   
Telephone services Misc$3,800$3,72098%   
Utilities-electric Locations$2,000$88644%   
Utilities-gas Locations$1,000     
Utilties-sewer Locations$2,000     
Utilties-water Locations$1,000$89189%   
Vehicle Repair & Maint Services Car Washes$3,400$812%   
Wages-overtime$3,172$2167%   
Wages-regular$413,391$360,89987%   
Wages-temporary$59,365$39,20566%   
Workers' compensation$4,426$4,24196%   
Total:$8,898,894$6,606,30074%$28,000$19,40369%