Landfill

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$67,319$25,16337%   
457 Plan Matching Expense$500$22745%   
Advertising and Legal Publications Services$5,000     
Business Trips & Meetings$3,000$1776%   
Clothing & Uniforms$7,010$3,21246%   
Colo dept health surcharge$108,646$23,06521%   
Donations/Contributions Environmental$6,500$7,000108%   
Employee Tuition and Training$7,500$5,53174%   
External Sales Scrap Sales   $3,000$4,346145%
Fleet Charges MP Fee-Heavy Veh/Equip$840,321$234,53028%   
Fleet Charges MP Fee-light Veh/Equip$44,812$25,69057%   
Fleet Charges MP Heavy Fuel Services$142,053$41,50929%   
Fleet Charges MP Light Fuel Services$3,098$2,55582%   
Food$5,000     
Fuel and lubricants$7,800$9,015116%   
Grants-intergov agencies$80,000$80,000100%   
Health insurance prem-Employer $198,725$49,68025%   
Interdepartmental Postage$900$617%   
Lab/medical supplies$685$22733%   
Landfill disposal charges   $4,291,600$928,09522%
Landfill related services Engineering Services$117,000$32,62428%   
Landfill related services Environmental Monitoring$6,000     
Landfill related services Permits and Fees$13,000$9858%   
Landfill related services Special Waste Management$55,000$18,53934%   
Life/AD&D Insurance/LTD$4,450$1,27529%   
Machinery & equip General$40,000     
Maintenance Contracts$16,120$6,59041%   
Medical/dental/vet svcs$3,000$70323%   
Medicare$12,347$4,54337%   
Memberships and Dues$1,548$1,11572%   
Office supplies $4,000$38210%   
Operating supplies$58,800$12,17321%   
Other Purchased Services$15,700$8,83056%   
Postage & PO Box Rental$300     
Printed Material Services$1,750     
Rental Expense - Machinery & Equipment General$82,200$4100%   
Repair/Installation Services - Buildings General$2,000     
Small tools$1,000$26426%   
Social Security taxes$52,792$19,42637%   
Sympathy / condolences$200     
Telephone services Misc$2,000$66833%   
Utilities-electric Misc$5,000$1,80436%   
Utilities-gas Misc$10,000$4,27643%   
Wages-overtime$10,000$5,22552%   
Wages-regular$841,486$314,53637%   
Workers' compensation$20,706$19,84396%   
Total:$2,905,268$961,85133%$4,294,600$932,44122%