401A Retirement | $28,336 | $7,856 | 28% | | | |
457 Plan Matching Expense | $149 | $74 | 50% | | | |
Advertising and Legal Publications Services | $3,000 | | | | | |
Business Trips & Meetings | $500 | $105 | 21% | | | |
ComDev Fees EV Road impact fees | | | | $125,000 | $2,863 | 2% |
ComDev Fees RF Road impact fees | | | | $25,000 | $11,019 | 44% |
Computer Licenses | $230 | | | | | |
Donations and contributions | | | | $500,000 | $60,700 | 12% |
Employee Tuition and Training | $1,000 | | | | | |
Federal Grant | | | | $5,000,000 | | |
Fleet Charges MP Fee-Heavy Veh/Equip | $9,551 | | | | | |
Fleet Charges MP Fee-light Veh/Equip | $40,835 | $14,893 | 36% | | | |
Fleet Charges MP Light Fuel Services | $6,465 | $4,128 | 64% | | | |
Food | $1,500 | $96 | 6% | | | |
Health insurance prem-Employer | $79,341 | $19,836 | 25% | | | |
License and Permit Expense | $100 | | | | | |
Life/AD&D Insurance/LTD | $1,740 | $499 | 29% | | | |
Machinery & equip General | $50,000 | | | | | |
Maintenance Contracts | $250 | | | | | |
Marketing/service studies | $150,000 | $29,894 | 20% | | | |
Medicare | $5,337 | $1,461 | 27% | | | |
Memberships and Dues | $250 | | | | | |
Office supplies | $100 | $92 | 92% | | | |
Operating supplies | $12,000 | $2,193 | 18% | | | |
Other Purchased Services | $190,000 | $4,420 | 2% | | | |
Postage & PO Box Rental | $100 | | | | | |
Printed Material Services | $18,000 | | | | | |
Sales Tax | | | | $1,379,503 | $508,724 | 37% |
Social Security taxes | $22,821 | $6,248 | 27% | | | |
Telephone services Misc | $780 | $205 | 26% | | | |
Trails constr and improvement Projects | $15,000,000 | $71,775 | 0% | | | |
Transfer out Transfer to Cap Imp fund | $1,344,350 | | | | | |
Wages-overtime | $10,000 | $4,245 | 42% | | | |
Wages-regular | $354,205 | $98,029 | 28% | | | |
Wages-temporary | $3,875 | | | | | |
Workers' compensation | $5,898 | $5,652 | 96% | | | |
Total: | $17,340,713 | $271,700 | 2% | $7,029,503 | $583,306 | 8% |