401A Retirement | $114,521 | $98,430 | 86% | | | |
457 Plan Matching Expense | $751 | $642 | 86% | | | |
Advertising and Legal Publications Services | $500 | | | | | |
Airport land lease | $74,762 | $109,075 | 146% | | | |
Architect/engineering/survey | $10,000 | $1,500 | 15% | | | |
Business Trips & Meetings | $3,000 | | | | | |
Call-in wage expense | $35,000 | $27,744 | 79% | | | |
Casualty and Property Insurance Premiums | $115,807 | $115,807 | 100% | | | |
Clothing & Uniforms | $7,500 | $1,871 | 25% | | | |
Computer Licenses | $1,414 | $357 | 25% | | | |
County Prop Rentals Location Rentals | | | | $109,360 | $274,867 | 251% |
Employee Tuition and Training | $24,000 | $13,886 | 58% | | | |
Facilities Fees Recreational Users - Projects | | | | $5,000 | $900 | 18% |
Facilities Fees Water Usage | | | | $20,000 | $8,735 | 44% |
Fleet Charges MP Fee-Heavy Veh/Equip | $53,265 | $31,999 | 60% | | | |
Fleet Charges MP Fee-light Veh/Equip | $147,766 | $92,893 | 63% | | | |
Fleet Charges MP Heavy Fuel Services | $784 | $1,392 | 178% | | | |
Fleet Charges MP Light Fuel Services | $37,217 | $21,360 | 57% | | | |
Food | $2,500 | $2,995 | 120% | | | |
Health insurance prem-Employer | $318,282 | $265,240 | 83% | | | |
Insurance Claim Revenue | | | | $87,000 | $54,408 | 63% |
Janitorial supplies-loc/proj Locations | $10,000 | $5,149 | 51% | | | |
Lab/Medical supplies-projects Locations | $4,000 | $2,541 | 64% | | | |
Life/AD&D Insurance/LTD | $7,009 | $5,683 | 81% | | | |
Maintenance Contracts Locations | $886,209 | $736,702 | 83% | | | |
Medicare | $22,377 | $18,147 | 81% | | | |
Memberships and Dues | $1,400 | $400 | 29% | | | |
Office supplies | $1,000 | $920 | 92% | | | |
Operating Revenue - Locations | | | | $24,996 | $24,863 | 99% |
Operating Supplies Projects Locations | $50,000 | $36,464 | 73% | | | |
Other building materials Locations | $160,000 | $153,642 | 96% | | | |
Other building materials Misc | $40,000 | $43,422 | 109% | | | |
Other purchased services-proj Locations | $726,422 | $578,555 | 80% | | | |
Rental Expense - Machinery & Equipment General | $1,000 | $3,989 | 399% | | | |
Rental Expense Locations | $126,260 | $186,709 | 148% | | | |
Repair/Installation Services - Buildings Locations | $95,000 | $149,194 | 157% | | | |
Repair/Installation Services - Electric, A/C, Plumbing Locations | $135,000 | $119,958 | 89% | | | |
Repair/Installation Services - Ground Improvements Locations | $43,000 | $47,498 | 110% | | | |
Small tools | $6,000 | $5,284 | 88% | | | |
Social Security taxes | $95,681 | $77,592 | 81% | | | |
Telephone services Misc | $12,000 | $9,657 | 80% | | | |
Trash Services Locations | $47,000 | $39,326 | 84% | | | |
Utilities-electric Locations | $251,000 | $150,586 | 60% | | | |
Utilities-gas Locations | $240,000 | $112,974 | 47% | | | |
Utilties-sewer Locations | $95,000 | $86,132 | 91% | | | |
Utilties-water Locations | $80,000 | $73,805 | 92% | | | |
Wages-overtime | $35,000 | $43,067 | 123% | | | |
Wages-regular | $1,446,466 | $1,203,401 | 83% | | | |
Wages-temporary | $26,781 | $7,676 | 29% | | | |
Workers' compensation | $20,316 | $13,905 | 68% | | | |
Total: | $5,610,990 | $4,697,569 | 84% | $246,356 | $363,773 | 148% |