Landfill

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$70,760$6,86810%   
457 Plan Matching Expense$500$102%   
Advertising and Legal Publications Services$5,000     
Buildings$100,000     
Business Trips & Meetings$3,000     
Clothing & Uniforms$7,480$3004%   
Colo dept health surcharge$124,906     
Community Contributions Environmental$8,000     
Employee Tuition and Training$7,500     
External Sales Scrap Sales   $3,000$32611%
Fleet Charges MP Fee-Heavy Veh/Equip$738,596     
Fleet Charges MP Fee-light Veh/Equip$31,536     
Fleet Charges MP Heavy Fuel Services$52,848     
Fleet Charges MP Light Fuel Services$2,419     
Food$5,000     
Fuel and lubricants$18,700$4222%   
Grants-intergov agencies$80,000     
Health insurance prem-Employer $216,322$36,05417%   
Interdepartmental Postage$1,200     
Lab/medical supplies$685     
Landfill disposal charges   $5,240,600$488,9959%
Landfill related services Engineering Services$110,000     
Landfill related services Environmental Monitoring$12,000     
Landfill related services Permits and Fees$18,000     
Landfill related services Special Waste Management$85,000$29,22834%   
License and Permit Expense$2,880     
Life/AD&D Insurance/LTD$5,750     
Maintenance Contracts$116,120$2,4722%   
Medical/dental/vet svcs$9,000     
Medicare$12,970$1,2129%   
Memberships and Dues$2,064     
Office supplies $5,000     
Operating supplies$60,300$8621%   
Other Purchased Services$20,900$6743%   
Postage & PO Box Rental$300     
Printed Material Services$1,750$26515%   
Rental Expense - Machinery & Equipment General$81,200     
Repair/Installation Services - Buildings General$2,000$1,00750%   
Small tools$1,000     
Social Security taxes$55,459$5,1819%   
Sympathy / condolences$200     
Telephone services Misc$2,500$1516%   
Utilities-electric Misc$5,500     
Utilities-gas Misc$6,000$2,74546%   
Wages-overtime$10,000$5055%   
Wages-regular$884,494$85,84910%   
Workers' compensation$21,505$15,95274%   
Total:$3,006,344$189,7566%$5,243,600$489,3229%