Sustainable Communities

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$39,391$27,70870%   
457 Plan Matching Expense$126$139110%   
Business Trips & Meetings$3,000$1,45248%   
Community Contributions Project/Programs$1,701,313$1,224,84972%   
Computer Licenses$200$334167%   
Employee Tuition and Training$9,000$1,83620%   
Fees Plastic Bags   $11,000$4,72643%
Food$1,200$1,10392%   
Health insurance prem-Employer $112,131$112,131100%   
Licenses & Permits Projects   $500,000$38,2618%
Life/AD&D Insurance/LTD$1,780$1,54087%   
Machinery & equip General$1,104     
Maintenance Contracts$84$5464%   
Medicare$7,140$4,91169%   
Memberships and Dues$31,700$30,03495%   
Operating supplies$6,000$88415%   
Other purchased services-proj Projects$897,233$651,71373%   
Other state grants Other   $4,000,000$3,062,90077%
Printed Material Services$1,000     
Social Security taxes$30,310$20,99869%   
Software Services$2,000     
Subscriptions-newspapers/mag$1,000     
Telephone services Misc$2,000$1,02751%   
Wages-regular$492,388$346,35570%   
Workers' compensation$3,745$3,58996%   
Total:$3,343,845$2,430,65673%$4,511,000$3,105,88669%