Engineering

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$73,320$40,16555%   
457 Plan Matching Expense$1,064$21720%   
Advertising and Legal Publications Services$450$2,654590%   
Architect/engineering/survey$15,000$3,00020%   
Bank Fees$500     
Books and periodicals$250     
Business Trips & Meetings$1,000     
Clothing & Uniforms$200($77)-38%   
ComDev Fees Eng-plat surveys   $1,000$88088%
ComDev Fees EV Road impact fees   $230,000$25,21111%
ComDev Fees RF Road impact fees   $170,000$34,12720%
Computer Licenses$11,000$9369%   
Custom Printed Form Services$150     
Donations and contributions Contributions Projects   $150,000  
Donations/Contributions$4,000,000     
Employee Tuition and Training$5,000$2,61852%   
Fees Photocopy fees   $150$2013%
Fees Reports & Maps   $100$1010%
Fleet Charges MP Fee-light Veh/Equip$11,827$5,96650%   
Fleet Charges MP Light Fuel Services$1,154$20618%   
Food$500$23948%   
Health insurance prem-Employer $184,070$122,71267%   
Land improvements Misc$165,000     
Licenses & Permits Flood plain permits   $2,000$50025%
Licenses & Permits Permit to construct in pub way   $3,000$6,250208%
Licenses & Permits State Highway access permit   $1,000  
Life/AD&D Insurance/LTD$3,560$2,05058%   
Machinery & equip General$6,840     
Maintenance Contracts$1,271$58646%   
Medicare$13,332$7,47756%   
Memberships and Dues$2,215$301%   
Office supplies $1,200$19917%   
Operating supplies$1,200$15913%   
Other permits   $10,000$9,87799%
Small tools$300     
Social Security taxes$56,684$31,96956%   
Telephone services Misc$800$28035%   
Vehicle Repair & Maint Services Car Washes$100     
Wages-overtime$832$455%   
Wages-regular$918,583$523,98957%   
Workers' compensation$9,259$8,87396%   
Total:$5,486,661$754,29314%$567,250$76,87514%