| Service Area | Annual Budgeted Amount | YTD Expensed Amount | YTD % Used |
| 0413900 | $382,610 | $120,720 | 32% |
| 0414500 | $393,165 | $253,845 | 65% |
| CITY ADMINISTRATOR SERVICE AREA | $2,705,056 | $1,296,647 | 48% |
| COMMUNITY SERVICES AREA | $1,192,648 | $1,186,362 | 99% |
| PUBLIC SERVICES AREA | - | - | N/A |
| Total: | $4,673,479 | $2,857,574 | 61% |