Vegetation Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$6,606$8,284125%   
Bank Fees$700$46266%   
Books and periodicals$300$176%   
Business Trips & Meetings$700$36152%   
Clothing & Uniforms$2,500$2,43297%   
Custom Printed Form Services$2,000     
Employee Tuition and Training$6,000$3,29155%   
External Sales Chemical sales   $5,000$1,54231%
External Sales-Non taxable Chemical Sales   $15,000$8,39356%
Fleet Charges MP Fee-Heavy Veh/Equip$12,879$7536%   
Fleet Charges MP Fee-light Veh/Equip$40,232$23,49558%   
Fleet Charges MP Heavy Fuel Services$75$1621%   
Fleet Charges MP Light Fuel Services$2,968$2,19374%   
Food$1,000$1,111111%   
Health insurance prem-Employer $33,566$33,566100%   
Life/AD&D Insurance/LTD$445$38587%   
Maintenance Contracts$25,000$33,755135%   
Medicare$2,561$2,792109%   
Memberships and Dues$500$15230%   
Office supplies $200$210105%   
Operating supplies$65,000$48,72375%   
Other Federal grants Misc Federal grants   $450,000$266,59659%
Pass through grant $345,000$158,99546%   
Social Security taxes$10,949$11,936109%   
Telephone services Misc$1,500$1,03269%   
Wages-overtime$2,404$1386%   
Wages-regular$82,573$105,565128%   
Wages-temporary$91,614$67,85774%   
Workers' compensation$3,778$3,62096%   
Total:$741,050$511,14169%$470,000$276,53059%