Road & Bridge

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$165,737$105,46964%   
457 Plan Matching Expense$400$34686%   
Advertising and Legal Publications Services$2,000$31816%   
Airport land lease$149,664$149,663100%   
Books and periodicals$100     
Business Trips & Meetings$1,000     
Call-in wage expense$40,000$56,654142%   
Clothing & Uniforms$16,100$3,51322%   
Employee Tuition and Training$11,000$3854%   
Fleet Charges MP Fee-Heavy Veh/Equip$2,410,206$1,050,93544%   
Fleet Charges MP Fee-light Veh/Equip$120,282$67,47856%   
Fleet Charges MP Heavy Fuel Services$195,823$106,19854%   
Fleet Charges MP Light Fuel Services$46,709$21,26846%   
Food$4,500$1,59535%   
Fuel and lubricants$15,000$4,39429%   
Health insurance prem-Employer $442,824$295,21667%   
Interdepartmental Charges General   $10,000  
Interdepartmental Postage$50     
Janitorial supplies$320$6922%   
Lab/medical supplies$500$22745%   
Land Lease/Parking - Misc Exp$15,000$13,87392%   
Life/AD&D Insurance/LTD$10,680$6,15058%   
Machinery & equip General$500,000$447,36589%   
Maintenance Contracts$116,919$850%   
Medical/dental/vet svcs$6,720$5,50582%   
Medicare$32,492$19,36360%   
Memberships and Dues$1,810$2,304127%   
Mineral leasing & severance Non Project   $4,000  
Office supplies $800$53967%   
Operating supplies$181,330$31,22717%   
Other Purchased Services$60,000$34,89058%   
Printing/duplicating supplies$160     
R & B Fees Contract Mtc Svc   $72,920$19,85227%
R & B Intergov HUTF   $2,925,761$1,457,05850%
Rental Expense - Machinery & Equipment General$75,000$23,18131%   
Road and Bridge services Guardrail, repl, upgrades$15,000     
Road constr-chip seal General$400,000$107,43227%   
Road constr/overlay General$1,800,000$186,87310%   
Road maintenance supplies Gravel$470,000$192,53441%   
Road maintenance supplies Magnesium chloride$652,500$396,34061%   
Road maintenance supplies Misc$332,000$94,61328%   
Small tools$76,300$42,92756%   
Social Security taxes$138,436$82,79360%   
Sympathy / condolences$100     
Telephone services Misc$3,400$1,06531%   
Wages-overtime$75,000$37,96851%   
Wages-regular$2,101,618$1,261,95160%   
Wages-temporary$24,184     
Workers' compensation$65,179$62,46296%   
Total:$10,776,843$4,915,16746%$3,012,681$1,476,91049%