Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$6,606$5,04576%   
Bank Fees$700$14821%   
Books and periodicals$300$176%   
Business Trips & Meetings$700$456%   
Clothing & Uniforms$2,500$1,45458%   
Custom Printed Form Services$2,000     
Employee Tuition and Training$6,000$1,03017%   
External Sales Chemical sales   $5,000  
External Sales-Non taxable Chemical Sales   $15,000$6484%
Fleet Charges MP Fee-Heavy Veh/Equip$12,879$7536%   
Fleet Charges MP Fee-light Veh/Equip$40,232$8,21420%   
Fleet Charges MP Heavy Fuel Services$75     
Fleet Charges MP Light Fuel Services$2,968$42214%   
Food$1,000$27127%   
Health insurance prem-Employer $33,566$16,78250%   
Life/AD&D Insurance/LTD$445$12829%   
Maintenance Contracts$25,000$8824%   
Medicare$2,561$1,26249%   
Memberships and Dues$500$5210%   
Office supplies $200$14774%   
Operating supplies$65,000$10,66716%   
Other Federal grants Misc Federal grants   $450,000$35,6378%
Pass through grant $345,000$20,8926%   
Social Security taxes$10,949$5,39549%   
Telephone services Misc$1,500$45730%   
Wages-overtime$2,404     
Wages-regular$82,573$70,32485%   
Wages-temporary$91,614$20,30522%   
Workers' compensation$3,778$3,62096%   
Total:$741,050$168,31023%$470,000$36,2858%