Planning

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$63,090$32,13251%   
457 Plan Matching Expense$373$23763%   
Advertising and Legal Publications Services$4,000$2,72368%   
Business Trips & Meetings$300$00%   
ComDev Fees Planning - Land Use File Fees   $66,800$33,51050%
Computer Licenses$2,130$59528%   
Custom Printed Form Services$400     
Employee Tuition and Training$12,500$5,35943%   
Fees Advertising Revenue   $500  
Fleet Charges MP Fee-light Veh/Equip$10,830$3,21930%   
Fleet Charges MP Light Fuel Services$327$15748%   
Food$1,000$24124%   
Health insurance prem-Employer $151,311$100,87267%   
Licenses & Permits Sign permits   $500$29559%
Life/AD&D Insurance/LTD$3,115$83827%   
Maintenance Contracts$2,160$23211%   
Medicare$11,515$5,59749%   
Memberships and Dues$4,000$1,38635%   
Office supplies $750$15821%   
Operating supplies$5,200$1232%   
Other Purchased Services$60,600$51,54685%   
Planning commission$3,000     
Social Security taxes$49,235$23,93049%   
Telephone services Misc$600$20033%   
Vehicle Repair & Maint Services Car Washes$250     
Wages-overtime$3,406$261%   
Wages-regular$790,709$402,63051%   
Workers' compensation$6,267$5,02080%   
Total:$1,187,068$637,22154%$67,800$33,80550%