| Service Area | Annual Budgeted Amount | YTD Expensed Amount | YTD % Used |
| 0413900 | $273,858 | $110,728 | 40% |
| CITY ADMINISTRATOR SERVICE AREA | $1,892,610 | $485,951 | 26% |
| COMMUNITY SERVICES AREA | $1,192,648 | $1,176,933 | 99% |
| PUBLIC SERVICES AREA | $501,917 | $24,530 | 5% |
| Total: | $3,861,033 | $1,798,142 | 47% |