Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$6,606$5,84889%   
Bank Fees$700$25136%   
Books and periodicals$300$176%   
Business Trips & Meetings$700$22132%   
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$4,55730%
Fleet Charges MP Fee-Heavy Veh/Equip$12,879$7536%   
Fleet Charges MP Fee-light Veh/Equip$40,232$10,44626%   
Fleet Charges MP Heavy Fuel Services$75     
Fleet Charges MP Light Fuel Services$2,968$77326%   
Food$1,000$27127%   
Health insurance prem-Employer $33,566$22,37667%   
Life/AD&D Insurance/LTD$445$25658%   
Maintenance Contracts$25,000$10,04740%   
Medicare$2,561$1,79470%   
Memberships and Dues$500$5210%   
Office supplies $200$14774%   
Operating supplies$65,000$26,19540%   
Other Federal grants Misc Federal grants   $450,000$35,6378%
Pass through grant $345,000$20,8926%   
Social Security taxes$10,949$7,67170%   
Telephone services Misc$1,500$75150%   
Wages-overtime$2,404     
Wages-regular$82,573$87,067105%   
Wages-temporary$91,614$40,80145%   
Workers' compensation$3,778$3,62096%   
Total:$741,050$242,73133%$470,000$40,1939%