Landfill

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$67,319$35,84953%   
457 Plan Matching Expense$500$24549%   
Advertising and Legal Publications Services$5,000     
Business Trips & Meetings$3,000$1776%   
Clothing & Uniforms$7,010$3,41449%   
Colo dept health surcharge$108,646$51,62748%   
Donations/Contributions Environmental$6,500$7,000108%   
Employee Tuition and Training$7,500$4,37558%   
External Sales Scrap Sales   $3,000$7,493250%
Fleet Charges MP Fee-Heavy Veh/Equip$840,321$293,12635%   
Fleet Charges MP Fee-light Veh/Equip$44,812$32,11272%   
Fleet Charges MP Heavy Fuel Services$142,053$54,35538%   
Fleet Charges MP Light Fuel Services$3,098$3,07799%   
Food$5,000$501%   
Fuel and lubricants$7,800$12,206156%   
Grants-intergov agencies$80,000$80,000100%   
Health insurance prem-Employer $198,725$99,36050%   
Interdepartmental Postage$900$617%   
Lab/medical supplies$685$22733%   
Landfill disposal charges   $4,291,600$1,850,26343%
Landfill related services Engineering Services$117,000$61,13052%   
Landfill related services Environmental Monitoring$6,000     
Landfill related services Permits and Fees$13,000$9858%   
Landfill related services Special Waste Management$55,000$30,20755%   
Life/AD&D Insurance/LTD$4,450$1,27529%   
Machinery & equip General$40,000     
Maintenance Contracts$16,120$9,15457%   
Medical/dental/vet svcs$3,000$2,60687%   
Medicare$12,347$6,49953%   
Memberships and Dues$1,548$1,11572%   
Office supplies $4,000$71918%   
Operating supplies$58,800$41,99371%   
Other Purchased Services$15,700$11,55274%   
Postage & PO Box Rental$300     
Printed Material Services$1,750$855%   
Rental Expense - Machinery & Equipment General$82,200$6401%   
Repair/Installation Services - Buildings General$2,000     
Small tools$1,000$26426%   
Social Security taxes$52,792$27,78853%   
Sympathy / condolences$200     
Telephone services Misc$2,000$87344%   
Utilities-electric Misc$5,000$2,53751%   
Utilities-gas Misc$10,000$4,27643%   
Wages-overtime$10,000$9,49895%   
Wages-regular$841,486$448,11053%   
Workers' compensation$20,706$19,84396%   
Total:$2,905,268$1,358,41147%$4,294,600$1,857,75543%