Road & Bridge

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$167,883$16,39210%   
457 Plan Matching Expense$400$5714%   
Advertising and Legal Publications Services$500     
Airport land lease$154,153     
Business Trips & Meetings$1,000     
Call-in wage expense$40,000$9,89325%   
Clothing & Uniforms$16,100$2,00012%   
Employee Tuition and Training$11,200     
Fleet Charges MP Fee-Heavy Veh/Equip$2,160,083     
Fleet Charges MP Fee-light Veh/Equip$163,762     
Fleet Charges MP Heavy Fuel Services$185,006     
Fleet Charges MP Light Fuel Services$36,859     
Food$5,500     
Fuel and lubricants$15,000$1,0197%   
Health insurance prem-Employer $461,085$76,84817%   
Interdepartmental Charges General   $5,000  
Interdepartmental Postage$50     
Janitorial supplies$320$4113%   
Lab/medical supplies$500     
Land improvements Misc$200,000     
Land Lease/Parking - Misc Exp$17,000$14,30784%   
Life/AD&D Insurance/LTD$13,800     
Machinery & equip General$435,000     
Maintenance Contracts$146,919     
Medical/dental/vet svcs$7,450     
Medicare$32,880$2,9339%   
Memberships and Dues$2,760$50018%   
Mineral leasing & severance Non Project   $4,000  
Office supplies $800     
Operating supplies$181,330$2,1571%   
Other Purchased Services$60,000$4,4007%   
Printing/duplicating supplies$160     
R & B Fees Contract Mtc Svc   $63,000$4,0006%
R & B Intergov HUTF   $2,925,761$260,1409%
Rental Expense - Machinery & Equipment General$55,000     
Road and Bridge services Guardrail, repl, upgrades$15,000     
Road constr-chip seal General$300,000     
Road constr/overlay General$1,600,000     
Road maintenance supplies Gravel$420,000     
Road maintenance supplies Magnesium chloride$621,000     
Road maintenance supplies Misc$347,000$5810%   
Small tools$74,700$550%   
Social Security taxes$140,165$12,5419%   
Sympathy / condolences$100     
Telephone services Misc$3,400     
Wages-overtime$75,000$1,5212%   
Wages-regular$2,128,438$195,0089%   
Wages-temporary$24,184     
Workers' compensation$65,917$48,89574%   
Total:$10,387,404$389,1494%$2,997,761$264,1409%