Planning

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$63,090$51,31081%   
457 Plan Matching Expense$373$378101%   
Advertising and Legal Publications Services$4,000$4,896122%   
Business Trips & Meetings$300$00%   
ComDev Fees Planning - Land Use File Fees   $66,800$71,300107%
Computer Licenses$2,130$59528%   
Custom Printed Form Services$400     
Employee Tuition and Training$12,500$7,31258%   
Fees Advertising Revenue   $500  
Fleet Charges MP Fee-light Veh/Equip$10,830$4,82845%   
Fleet Charges MP Light Fuel Services$327$20161%   
Food$1,000$55956%   
Health insurance prem-Employer $151,311$126,09083%   
Licenses & Permits Sign permits   $500$1,257251%
Life/AD&D Insurance/LTD$3,115$2,52681%   
Maintenance Contracts$2,160$45121%   
Medicare$11,515$8,92578%   
Memberships and Dues$4,000$2,52463%   
Office supplies $750$23131%   
Operating supplies$5,200$1,10221%   
Other Purchased Services$60,600$123,943205%   
Planning commission$3,000     
Social Security taxes$49,235$38,16478%   
Telephone services Misc$600$36060%   
Vehicle Repair & Maint Services Car Washes$250     
Wages-overtime$3,406$782%   
Wages-regular$790,709$642,97081%   
Workers' compensation$6,267$5,02080%   
Total:$1,187,068$1,022,46486%$67,800$72,557107%