Materials Recovery Facility

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$18,252$8,03144%   
Advertising and Legal Publications Services$5,000     
Business Trips & Meetings$500     
Clothing & Uniforms$4,880$1,60133%   
Employee Tuition and Training$4,400$2,11348%   
External Sales-Non taxable Wholesale/Broker Recycle Sales   $110,000$81,38174%
Fleet Charges MP Fee-Heavy Veh/Equip$31,031$16,43753%   
Fleet Charges MP Fee-light Veh/Equip$13,383$16,892126%   
Fleet Charges MP Heavy Fuel Services$1,407$1,24889%   
Fleet Charges MP Light Fuel Services$2,701$3,628134%   
Fuel and lubricants$15,835$1301%   
Health insurance prem-Employer $69,535$69,535100%   
Janitorial supplies$200     
Lab/medical supplies$800$14318%   
Land Lease$1,500$87558%   
Landfill related services Permits and Fees$550     
Landfill related services Special Waste Management$210,000$168,12480%   
Life/AD&D Insurance/LTD$1,335$1,15587%   
Machinery & equip General$100,000$118,250118%   
Maintenance Contracts$25,780$17,43068%   
Medical/dental/vet svcs$600$17028%   
Medicare$3,861$1,78046%   
Memberships and Dues$500     
Office supplies $450$205%   
Operating supplies$41,210$49,039119%   
Other Purchased Services$210,600$226,895108%   
Printed Material Services$225     
Rental Expense - Machinery & Equipment General$3,200$1,07233%   
Repair/Installation Services - Buildings General$500     
Repair/Installation Services - Machinery/Equipment$2,000$20,4641023%   
Small tools$500     
Social Security taxes$16,508$7,61346%   
Utilities-electric Misc$30,000$23,91780%   
Wages-overtime$8,173$5687%   
Wages-partime$29,932$27,73593%   
Wages-regular$228,148$100,76544%   
Workers' compensation$9,849$9,43896%   
Total:$1,093,345$895,07082%$110,000$81,38174%