Open Space

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$33,071$12,48538%   
457 Plan Matching Expense$348$13338%   
Advertising and Legal Publications Services$750     
Airport land lease$660     
Bank Fees Projects$475$8017%   
Books and periodicals$200     
Business Trips & Meetings$1,000$38138%   
Clothing & Uniforms$6,500$2,07632%   
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$1652%   
Fees Open Space - Special Events   $5,000$2,76055%
Fleet Charges MP Fee-light Veh/Equip$46,978$13,12728%   
Fleet Charges MP Light Fuel Services$3,071$83727%   
Food$3,200$1,00531%   
Health insurance prem-Employer $78,142$39,07250%   
Land improvements Projects$1,715,000$67,9714%   
Life/AD&D Insurance/LTD$1,847$52929%   
Machinery & equip$552$22,9524158%   
Maintenance Contracts$180,950$30,73217%   
Maintenance Contracts Locations$144,250$7,6835%   
Medicare$6,901$2,40435%   
Memberships and Dues$6,650$7,000105%   
Office supplies $1,500$87458%   
Operating supplies$112,004$16,11714%   
Other Purchased Services$390,000$46,62712%   
Outreach Services$12,500$2002%   
Outreach Supplies$19,000$3372%   
Postage & PO Box Rental$25     
Printing/duplicating supplies$500     
Prospective land purchase Properties$400,000     
Social Security taxes$29,508$10,28135%   
Telephone services Misc$3,800$1,36636%   
Utilities-electric Locations$2,000$44622%   
Utilities-gas Locations$1,000     
Utilties-sewer Locations$2,000     
Utilties-water Locations$1,000$37237%   
Vehicle Repair & Maint Services Car Washes$3,400$221%   
Wages-overtime$3,172$431%   
Wages-regular$413,391$173,25142%   
Wages-temporary$59,365$10,53818%   
Workers' compensation$4,426$4,24196%   
Total:$8,898,894$5,473,39962%$28,000$12,04643%