Landfill

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$67,319$62,25892%   
457 Plan Matching Expense$500$28958%   
Advertising and Legal Publications Services$5,000     
Business Trips & Meetings$3,000$1946%   
Clothing & Uniforms$7,010$5,26875%   
Colo dept health surcharge$108,646$100,44592%   
Community 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$580,00769%   
Fleet Charges MP Fee-light Veh/Equip$44,812$64,224143%   
Fleet Charges MP Heavy Fuel Services$142,053$103,02073%   
Fleet Charges MP Light Fuel Services$3,098$8,147263%   
Food$5,000$1,22324%   
Fuel and lubricants$7,800$14,933191%   
Grants-intergov agencies$80,000$80,000100%   
Health insurance prem-Employer $198,725$198,725100%   
Interdepartmental Postage$900$48454%   
Lab/medical supplies$685$28041%   
Landfill disposal charges   $4,291,600$4,055,19394%
Landfill related services Engineering Services$117,000$82,08470%   
Landfill related services Environmental Monitoring$6,000$7,897132%   
Landfill related services Permits and Fees$13,000$10,27179%   
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$14,81192%   
Medical/dental/vet svcs$3,000$2,84695%   
Medicare$12,347$11,22591%   
Memberships and Dues$1,548$1,36588%   
Office supplies $4,000$1,43736%   
Operating supplies$58,800$52,52289%   
Other Purchased Services$15,700$14,58393%   
Postage & PO Box Rental$300     
Printed Material Services$1,750$63236%   
Rental Expense - Machinery & Equipment General$82,200$43,20153%   
Repair/Installation Services - Buildings General$2,000$25713%   
Small tools$1,000$26426%   
Social Security taxes$52,792$47,99791%   
Sympathy / condolences$200     
Telephone services Misc$2,000$1,91496%   
Utilities-electric Misc$5,000$3,45269%   
Utilities-gas Misc$10,000$5,59356%   
Wages-overtime$10,000$14,737147%   
Wages-regular$841,486$778,21892%   
Workers' compensation$20,706$19,84396%   
Total:$2,905,268$2,401,87883%$4,294,600$4,066,03895%