401A Retirement | $69,240 | $41,700 | 60% | | | |
457 Plan Matching Expense | $741 | $488 | 66% | | | |
Bank Fees | $50,000 | $23,193 | 46% | | | |
Books and periodicals | $2,000 | $1,895 | 95% | | | |
Clothing & Uniforms | $700 | $200 | 29% | | | |
ComDev Fees Bldg-plan check fees | | | | $700,000 | $1,002,997 | 143% |
Computer Licenses | $870 | $936 | 108% | | | |
Custom Printed Form Services | $1,000 | $617 | 62% | | | |
Employee Tuition and Training | $30,000 | $21,224 | 71% | | | |
Fees Appeal fee | | | | $200 | | |
Fees Photocopy fees | | | | $200 | | |
Fees Reports & Maps | | | | $1,900 | $233 | 12% |
Fleet Charges MP Fee-light Veh/Equip | $34,332 | $17,166 | 50% | | | |
Fleet Charges MP Light Fuel Services | $6,520 | $2,595 | 40% | | | |
Food | $1,500 | $115 | 8% | | | |
Health insurance prem-Employer | $178,721 | $119,144 | 67% | | | |
Licenses & Permits Building permits | | | | $1,700,000 | $1,739,189 | 102% |
Life/AD&D Insurance/LTD | $4,005 | $2,306 | 58% | | | |
Maintenance Contracts | $1,196 | $574 | 48% | | | |
Medicare | $12,650 | $7,552 | 60% | | | |
Memberships and Dues | $1,300 | $921 | 71% | | | |
Office supplies | $800 | $312 | 39% | | | |
Operating supplies | $4,575 | $443 | 10% | | | |
Other permits | | | | $405,000 | $418,245 | 103% |
Other Purchased Services | $150,000 | $135,037 | 90% | | | |
Social Security taxes | $54,088 | $32,291 | 60% | | | |
Telephone services Misc | $4,280 | $2,502 | 58% | | | |
Vehicle Repair & Maint Services Car Washes | $600 | $212 | 35% | | | |
Wages-overtime | $4,808 | $46 | 1% | | | |
Wages-regular | $867,580 | $523,230 | 60% | | | |
Workers' compensation | $7,724 | $7,402 | 96% | | | |
Total: | $1,489,230 | $942,103 | 63% | $2,807,300 | $3,160,663 | 113% |