| Service Area | Annual Budgeted Amount | YTD Expensed Amount | YTD % Used |
| 0413900 | $273,858 | $109,969 | 40% |
| CITY ADMINISTRATOR SERVICE AREA | $1,892,610 | $22,533 | 1% |
| COMMUNITY SERVICES AREA | $1,192,648 | $1,167,504 | 98% |
| PUBLIC SERVICES AREA | $501,917 | $13,656 | 3% |
| Total: | $3,861,033 | $1,313,662 | 34% |