Planning

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$51,415$34,16466%   
Advertising and Legal Publications Services$4,000$3,77794%   
Business Trips & Meetings$300$00%   
ComDev Fees Planning - Land Use File Fees   $66,800$51,45077%
Computer Licenses$2,130$79537%   
Custom Printed Form Services$400     
Employee Tuition and Training$10,000$3,29033%   
Fleet Charges MP Fee-light Veh/Equip$11,260$4,57841%   
Fleet Charges MP Light Fuel Services$2,608$36114%   
Food$1,000$17217%   
Health insurance prem-Employer $111,429$83,57275%   
Licenses & Permits Sign permits   $500($678)-136%
Life/AD&D Insurance/LTD$3,042$1,54851%   
Maintenance Contracts$2,160$63429%   
Medicare$10,730$7,40969%   
Memberships and Dues$4,000$2,40660%   
Office supplies $600$50584%   
Operating supplies$5,200$68813%   
Other Purchased Services$75,600     
Planning commission$3,000$1575%   
Social Security taxes$45,880$31,68069%   
Telephone services Misc$600$36060%   
Wages-overtime$3,406$622%   
Wages-regular$736,588$523,39771%   
Workers' compensation$5,839$3,93267%   
Total:$1,091,187$703,48764%$67,300$50,77275%