Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$6,606$531%   
Bank Fees$700     
Books and periodicals$300     
Business Trips & Meetings$700     
Clothing & Uniforms$2,500     
Custom Printed Form Services$2,000     
Employee Tuition and Training$6,000     
External Sales Chemical sales   $5,000  
External Sales-Non taxable Chemical Sales   $15,000  
Fleet Charges MP Fee-Heavy Veh/Equip$12,879     
Fleet Charges MP Fee-light Veh/Equip$40,232     
Fleet Charges MP Heavy Fuel Services$75     
Fleet Charges MP Light Fuel Services$2,968     
Food$1,000     
Health insurance prem-Employer $33,566     
Life/AD&D Insurance/LTD$445     
Maintenance Contracts$25,000     
Medicare$2,561$90%   
Memberships and Dues$500     
Office supplies $200     
Operating supplies$65,000     
Other Federal grants Misc Federal grants   $450,000  
Pass through grant $345,000     
Social Security taxes$10,949$370%   
Telephone services Misc$1,500     
Wages-overtime$2,404     
Wages-regular$82,573$6591%   
Wages-temporary$91,614     
Workers' compensation$3,778$3,62096%   
Total:$741,050$4,3781%$470,000 0%