Expense Report
As Of: 1/1/2026 to 2/28/2026
Scroll horizontally to view full table data →
| Account | Description | Budget | MTD Expense | YTD Expense | UnExp. Balance | Encumbrance | Unenc. Balance | % Used |
|---|---|---|---|---|---|---|---|---|
| MLK COMMUNITY RECOGNITION Totals: | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A | |
| 209 Total: | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A | |
| 210 | SPECIAL IMPROVE DISTRICT ASSESSMENT | Target Percent: | 16.67% | |||||
| DEPARTMENT: 210 | ||||||||
| 210-210-52000 | CONTRACT SERVICES - SP | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 210-210-52361 | COUNTY AUDITOR FEES | $5,586.00 | $0.00 | $0.00 | $5,586.00 | $0.00 | $5,586.00 | 0.00% |
| 210-210-56000 | MISCELLANEOUS - SPECIA | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 210-210-56100 | MISCELLANEOUS | $111,720.00 | $0.00 | $0.00 | $111,720.00 | $0.00 | $111,720.00 | 0.00% |
| DEPARTMENT: 210 Totals: | $117,306.00 | $0.00 | $0.00 | $117,306.00 | $0.00 | $117,306.00 | 0.00% | |
| 210 Total: | $117,306.00 | $0.00 | $0.00 | $117,306.00 | $0.00 | $117,306.00 | 0.00% | |
| 211 | SMITH MEMORIAL GARDEN TRUST | Target Percent: | 16.67% | |||||
| SMITH MEMORIAL GARDEN TRUST | ||||||||
| 211-711-50000 | SMITH MEMORIAL GARDEN | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-51000 | PERSONNEL SERVICES - S | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-51110 | WAGES - FULLTIME | $48,100.00 | $1,273.85 | $3,174.40 | $44,925.60 | $0.00 | $44,925.60 | 6.60% |
| 211-711-51120 | WAGES - FULLTIME OT | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-51130 | WAGES - PARTTIME | $10,600.00 | $0.00 | $0.00 | $10,600.00 | $0.00 | $10,600.00 | 0.00% |
| 211-711-51190 | RESERVE FOR RETIREMEN | $4,029.00 | $0.00 | $0.00 | $4,029.00 | $0.00 | $4,029.00 | 0.00% |
| 211-711-51210 | OPERS | $8,217.00 | $177.38 | $354.76 | $7,862.24 | $0.00 | $7,862.24 | 4.32% |
| 211-711-51220 | WORKERS COMPENSATIO | $750.00 | $0.00 | $0.00 | $750.00 | $0.00 | $750.00 | 0.00% |
| 211-711-51225 | HSA EMPLOYER CONTRIBU | $1,735.00 | $0.00 | $759.99 | $975.01 | $0.00 | $975.01 | 43.80% |
| 211-711-51230 | GROUP LIFE INSURANCE | $110.00 | $5.40 | $5.40 | $104.60 | $5.40 | $99.20 | 9.82% |
| 211-711-51233 | VISION INSURANCE | $0.00 | $1.87 | $3.74 | ($3.74) | $7.47 | ($11.21) | N/A |
| 211-711-51235 | HEALTH INSURANCE | $15,200.00 | $449.38 | $992.33 | $14,207.67 | $6,477.84 | $7,729.83 | 49.15% |
| 211-711-51239 | DENTAL INSURANCE | $392.00 | ($3.55) | $4.08 | $387.92 | $64.74 | $323.18 | 17.56% |
| 211-711-51270 | MEDICARE/FICA | $910.00 | $17.23 | $42.92 | $867.08 | $0.00 | $867.08 | 4.72% |
| 211-711-52000 | CONTRACT SERVICES - SM | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-52110 | POSTAGE/DELIVERY CHAR | $3,000.00 | $0.00 | $0.00 | $3,000.00 | $0.00 | $3,000.00 | 0.00% |
| 211-711-52120 | UTILITIES | $3,496.70 | $523.17 | $523.17 | $2,973.53 | $2,673.53 | $300.00 | 91.42% |
| 211-711-52130 | TELEPHONE | $550.00 | $0.00 | $0.00 | $550.00 | $0.00 | $550.00 | 0.00% |
| 211-711-52135 | TREE TRIMMING AND PRU | $6,000.00 | $0.00 | $0.00 | $6,000.00 | $0.00 | $6,000.00 | 0.00% |
| 211-711-52205 | REFUSE DISPOSAL | $400.00 | $39.35 | $39.35 | $360.65 | $360.65 | $0.00 | 100.00% |
| 211-711-52300 | BRICK PAVERS | $1,000.00 | $185.00 | $185.00 | $815.00 | $815.00 | $0.00 | 100.00% |
| 211-711-52301 | PROMOTIONAL EXPENSES | $8,000.00 | $0.00 | $0.00 | $8,000.00 | $1,575.00 | $6,425.00 | 19.69% |
| 211-711-52508 | PROPERTY TAX ASSESSM | $80.00 | $1.11 | $1.11 | $78.89 | $78.89 | $0.00 | 100.00% |
| 211-711-52580 | BUILDINGS AND GROUNDS | $19,500.00 | $45.54 | $45.54 | $19,454.46 | $5,070.21 | $14,384.25 | 26.23% |
| 211-711-52602 | WATER SERVICE | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-52615 | STORMWATER FEES | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-52720 | EQUIPMENT MAINT & REPA | $500.00 | $0.00 | $0.00 | $500.00 | $500.00 | $0.00 | 100.00% |
| 211-711-52774 | VENDOR SALES TAX | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-52782 | VENDOR LICENSE | $20.00 | $0.00 | $0.00 | $20.00 | $0.00 | $20.00 | 0.00% |
| 211-711-53000 | MATERIALS AND SUPPLIES | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 211-711-53112 | FERTILIZER, INSECTICIDES | $800.00 | $0.00 | $0.00 | $800.00 | $0.00 | $800.00 | 0.00% |