Disp Acct Budget YTD Variance Prcnt
01-4110-02 Mayor/Alderman Salary $12,160.62 $0.00 $12,160.62 0.00
01-4110-03 Mayor Expense $250.00 $0.00 $250.00 0.00
01-4110-08 Board Expense $800.00 $38.16 $761.84 4.77
01-4110-09 FICA Expense $931.00 $0.00 $931.00 0.00
01-4110-40 Dues & Subscriptions $820.00 $0.00 $820.00 0.00
01-4110-45 Insurance & Bonds $2,750.00 $2,617.39 $132.61 95.18
01-4110-97 Board Contingency $50,015.38 $0.00 $50,015.38 0.00
$67,727.00 $2,655.55 $65,071.45 4%
Disp Acct
Budget YTD Variance Prcnt
01-4120-00 Salaries-Regular $194,100.00 $31,429.29 $162,670.71 16.19
01-4120-02 Salaries-Part Time $25,000.00 $3,396.00 $21,604.00 13.58
01-4120-07 401K Expense $9,750.00 $1,469.53 $8,280.47 15.07
01-4120-09 FICA Expense $16,800.00 $2,554.17 $14,245.83 15.20
01-4120-10 Retirement Expense $14,550.00 $1,763.41 $16,313.41 12.12
01-4120-11 Group Insurance $42,000.00 $4,361.06 $37,638.94 10.38
01-4120-18 Professional Services $15,400.00 $0.00 $15,400.00 0.00
01-4120-22 Banquet Expense $1,500.00 $0.00 $1,500.00 0.00
01-4120-26 Office Expense $11,000.00 $536.58 $10,463.42 4.88
01-4120-29 Supplies & Equipment $200.00 $52.98 $147.02 26.49
01-4120-31 Training & Schools $7,000.00 $671.64 $6,328.36 9.59
01-4120-32 Telephone/Communications $3,000.00 $478.44 $2,521.56 15.95
01-4120-33 Utilites $6,000.00 $344.60 $5,655.40 5.74
01-4120-34 Printing $2,500.00 $208.42 $2,291.58 8.34
01-4120-35 Maint/Repair Equipment $500.00 $0.00 $500.00 0.00
01-4120-37 Advertising $1,500.00 $0.00 $1,500.00 0.00
01-4120-40 Dues & Subscriptions $13,000.00 $8,677.00 $4,323.00 66.75
01-4120-45 Insurance & Bonds $8,500.00 $3,831.43 $4,668.57 45.08
01-4120-49 Visionary Projects $27,225.16 $0.00 $27,225.16 0.00
01-4120-50 Community Projects $3,000.00 $500.00 $2,500.00 16.67
01-4120-52 Cap Outlay-Computer $750.00 $0.00 $750.00 0.00
01-4120-60 Contracted Services $31,145.00 $13,337.78 $17,807.22 42.82
01-4120-71 Debt Services - Principal $50,000.00 $0.00 $50,000.00 0.00
01-4120-72 Debt Services - Interest $8,400.00 $570.59 $7,829.41 6.79
$492,820.16 $74,182.92 $418,637.24 15%