Landfill

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$67,319$54,27081%   
457 Plan Matching Expense$500$27655%   
Advertising and Legal Publications Services$5,000     
Business Trips & Meetings$3,000$1946%   
Clothing & Uniforms$7,010$4,18960%   
Colo dept health surcharge$108,646$100,44592%   
Donations/Contributions Environmental$6,500$7,000108%   
Employee Tuition and Training$7,500$5,12968%   
External Sales Scrap Sales   $3,000$10,845362%
Fleet Charges MP Fee-Heavy Veh/Equip$840,321$524,46162%   
Fleet Charges MP Fee-light Veh/Equip$44,812$57,802129%   
Fleet Charges MP Heavy Fuel Services$142,053$91,97565%   
Fleet Charges MP Light Fuel Services$3,098$5,684183%   
Food$5,000$2505%   
Fuel and lubricants$7,800$14,412185%   
Grants-intergov agencies$80,000$80,000100%   
Health insurance prem-Employer $198,725$182,16092%   
Interdepartmental Postage$900$48454%   
Lab/medical supplies$685$22733%   
Landfill disposal charges   $4,291,600$3,469,62281%
Landfill related services Engineering Services$117,000$70,35060%   
Landfill related services Environmental Monitoring$6,000     
Landfill related services Permits and Fees$13,000$9,92576%   
Landfill related services Special Waste Management$55,000$51,25393%   
Life/AD&D Insurance/LTD$4,450$3,84987%   
Machinery & equip General$40,000     
Maintenance Contracts$16,120$13,34183%   
Medical/dental/vet svcs$3,000$2,72691%   
Medicare$12,347$9,78479%   
Memberships and Dues$1,548$1,36588%   
Office supplies $4,000$1,23531%   
Operating supplies$58,800$50,40186%   
Other Purchased Services$15,700$12,73881%   
Postage & PO Box Rental$300     
Printed Material Services$1,750$855%   
Rental Expense - Machinery & Equipment General$82,200$43,08852%   
Repair/Installation Services - Buildings General$2,000     
Small tools$1,000$26426%   
Social Security taxes$52,792$41,83679%   
Sympathy / condolences$200     
Telephone services Misc$2,000$1,69485%   
Utilities-electric Misc$5,000$3,22564%   
Utilities-gas Misc$10,000$5,00850%   
Wages-overtime$10,000$12,784128%   
Wages-regular$841,486$678,37481%   
Workers' compensation$20,706$19,84396%   
Total:$2,905,268$2,162,12574%$4,294,600$3,480,46781%