Planning

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$66,875$57,53486%   
457 Plan Matching Expense$373$418112%   
Advertising and Legal Publications Services$5,000$9,873197%   
Business Trips & Meetings$300     
ComDev Fees Planning - Land Use File Fees   $66,800$49,25574%
Computer Licenses$700$1,325189%   
Custom Printed Form Services$400     
Employee Tuition and Training$21,000$15,07372%   
Fees Advertising Revenue   $500  
Fleet Charges MP Fee-light Veh/Equip$20,965$12,75361%   
Fleet Charges MP Light Fuel Services$761$2,292301%   
Food$1,500$46731%   
Health insurance prem-Employer $159,534$159,534100%   
Licenses & Permits Sign permits   $1,000$47347%
Life/AD&D Insurance/LTD$3,115$2,69587%   
Machinery & equip$11,915$6,17852%   
Maintenance Contracts$2,160$30314%   
Medicare$12,201$9,98482%   
Memberships and Dues$4,000$2,17654%   
Office supplies $800$24030%   
Operating supplies$3,000$2037%   
Other Purchased Services$60,600$78,239129%   
Planning commission$2,500$35414%   
Social Security taxes$52,169$42,69082%   
Telephone services Misc$600$51786%   
Vehicle Repair & Maint Services Car Washes$250     
Wages-overtime$3,406$281%   
Wages-regular$838,026$721,02386%   
Workers' compensation$5,508$5,27896%   
Total:$1,277,658$1,129,17688%$68,300$49,72873%