| Service Area | Annual Budgeted Amount | YTD Expensed Amount | YTD % Used |
| 0413900 | $533,245 | $146,400 | 27% |
| 0414500 | $404,484 | $10,531 | 3% |
| CITY ADMINISTRATOR SERVICE AREA | $1,441,042 | $89,759 | 6% |
| COMMUNITY SERVICES AREA | $1,228,428 | $1,202,432 | 98% |
| Total: | $3,607,199 | $1,449,122 | 40% |