Laserfiche WebLink
<br />e <br /> <br />e <br /> <br /> Approved Anticipated Proposed Change % <br /> 2005-2006 Year End 2006-2007 over Total of <br /> 2005-2006 2005-2006 FY 06/07 <br />EXPENSES CONTINUED: <br />TIC Salaries $ 25,025.00 $ 20,527.00 $ 28,496 00 $ 3,471 00 <br />TIC Payroll Tax $ 2,16500 $ 620.00 $ 2,47800 $ 313.00 <br />TIC Retirement Contributions $ 995.00 $ 291.00 $ $ (995.00) <br />TIC Worker's Comp $ 156 00 $ 130 00 $ 190,00 $ 34.00 <br />TIC Group Insurance $ 6,7 45.00 $ 2,444.00 $ 5,500 00 $ (1,245.00) <br />TIC Maintenance & Repair $ 4,000,00 $ 4,000.00 $ 4,000.00 $ <br />TIC Utilities $ 5,500.00 $ 5,500.00 $ 5,500.00 $ <br />TIC Equipment $ 300.00 $ 1,000.00 $ 300.00 $ <br />TIC Supplies $ 2,50000 $ 2,500.00 $ 2,500.00 $ <br />TIC Mileage Reimbursement $ 700 00 $ 700.00 $ 700.00 $ <br />Workshops/Meeti ngs/T ours $ 2,000.00 $ 2,000.00 $ 2,000.00 $ <br />Volunteer Shirts $ 1,100.00 $ 1,100.00 $ 1,100.00 $ <br />TIC Merchandise $ 1,000.00 $ 2,500.00 $ 1,000.00 $ <br />TIC Contingency $ 500.00 $ 500.00 $ 500.00 $ <br />Total TIC Expenses $ 52,686.00 $ 43,812.00 $ 54,264.00 $ 1,578.00 8.4% <br />ESTIMA TED EXPENSES $ 514,482.00 $ 615,582.00 $ 644,992.00 $ 130,510.00 100.0% <br />TOTAL INCOME $ 514,482.00 $ 615,582 00 $ 644,992.00 <br />Over budget $ $ $ <br /> <br />3 of 3 <br />