800 MHZ Radio System

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$17,141$1,4518%   
457 Plan Matching Expense$189$2111%   
800 MHZ Site Lease Revenue   $15,200$1,2278%
Business Trips & Meetings$2,000     
Employee Tuition and Training$13,000     
Fees-Microwave radio    $603,046  
Fleet Charges MP Fee-light Veh/Equip$26,538     
Fleet Charges MP Light Fuel Services$4,801     
Food$400     
Health insurance prem-Employer $37,453$6,24217%   
Land Lease$18,000     
Life/AD&D Insurance/LTD$1,150     
Machinery & equip General$5,000     
Maintenance Contracts$600     
Medicare$3,154$2578%   
Memberships and Dues$250     
Office supplies $800     
Operating supplies$36,000$1951%   
Other Purchased Services$25,000     
Postage & PO Box Rental$200     
Radio expense$20,000     
Repair/Installation Services - Machinery/Equipment$13,000     
Social Security taxes$13,487$1,1008%   
Telephone services Misc$1,440$896%   
Utilities-electric Misc$8,000     
Vehicle Repair & Maint Services Car Washes$300     
Wages-overtime$3,276     
Wages-regular$214,259$18,1388%   
Workers' compensation$4,333$3,21474%   
Total:$469,771$30,7087%$618,246$1,2270%