Planning

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$66,875$41,72762%   
457 Plan Matching Expense$373$30080%   
Advertising and Legal Publications Services$5,000$5,040101%   
Business Trips & Meetings$300     
ComDev Fees Planning - Land Use File Fees   $66,800$37,28556%
Computer Licenses$700$46867%   
Custom Printed Form Services$400     
Employee Tuition and Training$21,000$11,01052%   
Fees Advertising Revenue   $500  
Fleet Charges MP Fee-light Veh/Equip$20,965$8,39640%   
Fleet Charges MP Light Fuel Services$761$1,343176%   
Food$1,500$28019%   
Health insurance prem-Employer $159,534$106,36067%   
Licenses & Permits Sign permits   $1,000$34034%
Life/AD&D Insurance/LTD$3,115$1,79458%   
Machinery & equip$11,915$6,17852%   
Maintenance Contracts$2,160$21110%   
Medicare$12,201$7,21659%   
Memberships and Dues$4,000$1,38635%   
Office supplies $800$12916%   
Operating supplies$3,000$2037%   
Other Purchased Services$60,600$54,29890%   
Planning commission$2,500$28111%   
Social Security taxes$52,169$30,85459%   
Telephone services Misc$600$28047%   
Vehicle Repair & Maint Services Car Washes$250     
Wages-overtime$3,406$281%   
Wages-regular$838,026$522,87562%   
Workers' compensation$5,508$5,27896%   
Total:$1,277,658$805,93463%$68,300$37,62555%