01-4110-02 Mayor/Aldermen Salary 12,575 - 12,575 0%
01-4110-08 Board Expense 670 420 250 63%
01-4110-09 FICA Expense 962 - 962 0%
01-4110-14 Insurance - Workers Comp 60 40 20 66%
01-4110-18 Professional Services 16,586 5,500 11,086 33%
01-4110-26 Office Expense 400 20 380 5%
01-4110-29 COVID-19 Relief Funds 90,641 2,673 87,968 3%
01-4110-31 Training & Schools 100 - 100 0%
01-4110-40 Dues & Subscriptions 12,075 10,826 1,249 90%
01-4110-45 Insurance & Bonds 1,600 1,464 136 92%
01-4110-61 Grants - Nonprofit Grant Program 100 - 100 0%
01-4110-97 Board Contingency 52,480 - 52,480 0%
188,249 20,943 167,306 11%
01-4120-00 Salaries - Regular 220,000 69,219 150,781 31%
01-4120-02 Salaries - Part-Time 35,000 13,020 21,980 37%
01-4120-07 401K Expense 11,000 3,461 7,539 31%
01-4120-09 FICA Expense 19,508 6,137 13,371 31%
01-4120-10 Retirement Expense 22,330 7,099 15,231 32%
01-4120-11 Group Insurance 34,000 6,840 27,160 20%
01-4120-14 Insurance - Workers Comp 615 428 187 70%
01-4120-17 Insurance – HRA/Admin Cost 5,450 400 5,050 7%
01-4120-18 Professional Services 42,645 9,871 32,774 23%
01-4120-22 Banquet Expense 1,700 - 1,700 0%
01-4120-26 Office Expense 11,000 3,183 7,817 29%
01-4120-29 Supplies & Equipment 200 - 200 0%
01-4120-31 Training & Schools 7,000 2,033 4,967 29%
01-4120-32 Telephone/Communications 3,500 1,072 2,428 31%
01-4120-33 Utilities 4,500 1,368 3,132 30%
01-4120-34 Printing 5,000 1,608 3,392 32%
01-4120-35 Maint & Repair - Equipment 500 - 500 0%
01-4120-37 Advertising 3,500 542 2,958 15%
01-4120-40 Dues & Subscriptions 3,500 2,038 1,462 58%
01-4120-44 Contracted Services 13,750 7,102 6,648 52%
01-4120-45 Insurance & Bonds 4,100 3,831 269 93%
01-4120-61 Grants - Grant Related Expenditures 3,500 - 3,500 0%
01-4120-68 Tax Collection 18,000 - 18,000 0%
01-4120-71 Water Line - Principal 50,000 - 50,000 0%
01-4120-72 Water Line - Interest 4,210 1,388 2,822 33%
01-4120-96 Interfund Transfer 85,317 85,317 (0) 100%
609,825 225,956 383,869 37%