Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$7,224$6118%   
Bank Fees$1,000     
Books and periodicals$300     
Business Trips & Meetings$600     
Clothing & Uniforms$500     
Clothing & uniforms Projects$2,000     
Employee Tuition and Training$2,000     
External Sales Chemical sales   $5,000  
External Sales-Non taxable Chemical Sales   $10,000  
Fleet Charges MP Fee-Heavy Veh/Equip$4,296     
Fleet Charges MP Fee-light Veh/Equip$34,664     
Fleet Charges MP Heavy Fuel Services$1,438     
Fleet Charges MP Light Fuel Services$1,268     
Food$1,000     
Health insurance prem-Employer $34,950$5,82617%   
Life/AD&D Insurance/LTD$575     
Maintenance Contracts$16,500     
Maintenance Contracts Projects$40,000     
Medicare$2,709$1054%   
Memberships and Dues$500     
Office supplies $200     
Operating supplies$47,000     
Operating Supplies Projects Projects$30,000     
Other Federal grants Project   $215,284  
Pass through grant Pass through grant Projects$112,782     
Social Security taxes$11,582$4494%   
State Grants Other    $52,000  
Telephone services Misc$1,500$765%   
Tuition and training-programs Training-Programs$4,000     
Wages-overtime$2,404     
Wages-regular$90,299$7,6438%   
Wages-temporary$94,098     
Workers' compensation$3,999$2,96674%   
Total:$549,388$17,6773%$282,284 0%