Planning

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$69,216$5,7308%   
457 Plan Matching Expense$373$3710%   
Advertising and Legal Publications Services$5,000     
ComDev Fees Planning - Land Use File Fees   $66,800$3,1505%
Computer Licenses$700     
Employee Tuition and Training$10,877     
Fees Advertising Revenue   $500  
Fleet Charges MP Fee-light Veh/Equip$40,930     
Fleet Charges MP Light Fuel Services$2,486     
Food$998     
Health insurance prem-Employer $189,158$31,52617%   
Licenses & Permits Sign permits   $1,000  
Life/AD&D Insurance/LTD$4,025     
Maintenance Contracts$1,179     
Medicare$12,625$1,0018%   
Memberships and Dues$4,000     
Office supplies $324     
Operating supplies$1,354$16712%   
Other Purchased Services$761,557     
Planning commission$400     
Social Security taxes$53,983$4,2808%   
Telephone services Misc$480$7816%   
Wages-overtime$3,406     
Wages-regular$867,290$71,7978%   
Workers' compensation$5,700$4,22874%   
Total:$2,036,061$118,8436%$68,300$3,1505%