Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$6,606$7,186109%   
Bank Fees$700$43162%   
Books and periodicals$300$176%   
Business Trips & Meetings$700$22332%   
Clothing & Uniforms$2,500$2,21489%   
Custom Printed Form Services$2,000     
Employee Tuition and Training$6,000$1,76529%   
External Sales Chemical sales   $5,000  
External Sales-Non taxable Chemical Sales   $15,000$8,22155%
Fleet Charges MP Fee-Heavy Veh/Equip$12,879$7536%   
Fleet Charges MP Fee-light Veh/Equip$40,232$18,11145%   
Fleet Charges MP Heavy Fuel Services$75     
Fleet Charges MP Light Fuel Services$2,968$1,76659%   
Food$1,000$84685%   
Health insurance prem-Employer $33,566$30,76792%   
Life/AD&D Insurance/LTD$445$38587%   
Maintenance Contracts$25,000$13,81155%   
Medicare$2,561$2,553100%   
Memberships and Dues$500$5210%   
Office supplies $200$200100%   
Operating supplies$65,000$36,12156%   
Other Federal grants Misc Federal grants   $450,000$179,71340%
Pass through grant $345,000$117,93034%   
Social Security taxes$10,949$10,917100%   
Telephone services Misc$1,500$92962%   
Wages-overtime$2,404$944%   
Wages-regular$82,573$88,638107%   
Wages-temporary$91,614$67,85774%   
Workers' compensation$3,778$3,62096%   
Total:$741,050$407,18655%$470,000$187,93340%