Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$6,606$2,84543%   
Bank Fees$700$588%   
Books and periodicals$300     
Business Trips & Meetings$700     
Clothing & Uniforms$2,500$402%   
Custom Printed Form Services$2,000     
Employee Tuition and Training$6,000$1252%   
External Sales Chemical sales   $5,000  
External Sales-Non taxable Chemical Sales   $15,000  
Fleet Charges MP Fee-Heavy Veh/Equip$12,879$7536%   
Fleet Charges MP Fee-light Veh/Equip$40,232$4,55511%   
Fleet Charges MP Heavy Fuel Services$75     
Fleet Charges MP Light Fuel Services$2,968     
Food$1,000$17317%   
Health insurance prem-Employer $33,566$8,39125%   
Life/AD&D Insurance/LTD$445$12829%   
Maintenance Contracts$25,000$7873%   
Medicare$2,561$48519%   
Memberships and Dues$500$5210%   
Office supplies $200$6331%   
Operating supplies$65,000     
Other Federal grants Misc Federal grants   $450,000  
Pass through grant $345,000     
Social Security taxes$10,949$2,07219%   
Telephone services Misc$1,500$25717%   
Wages-overtime$2,404     
Wages-regular$82,573$35,55243%   
Wages-temporary$91,614     
Workers' compensation$3,778$3,62096%   
Total:$741,050$59,9548%$470,000 0%