Road & Bridge

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$165,737$131,27179%   
457 Plan Matching Expense$400$435109%   
Advertising and Legal Publications Services$2,000$40520%   
Airport land lease$149,664$149,663100%   
Books and periodicals$100     
Business Trips & Meetings$1,000     
Call-in wage expense$40,000$58,809147%   
Clothing & Uniforms$16,100$10,02162%   
Employee Tuition and Training$11,000$3854%   
Fleet Charges MP Fee-Heavy Veh/Equip$2,410,206$1,566,54465%   
Fleet Charges MP Fee-light Veh/Equip$120,282$103,69586%   
Fleet Charges MP Heavy Fuel Services$195,823$156,00480%   
Fleet Charges MP Light Fuel Services$46,709$30,26165%   
Food$4,500$2,51256%   
Fuel and lubricants$15,000$4,73032%   
Health insurance prem-Employer $442,824$405,92292%   
Interdepartmental Charges General   $10,000  
Interdepartmental Postage$50     
Janitorial supplies$320$22972%   
Lab/medical supplies$500$22745%   
Land Lease/Parking - Misc Exp$15,000$13,87392%   
Life/AD&D Insurance/LTD$10,680$9,23987%   
Machinery & equip General$500,000$447,36589%   
Maintenance Contracts$116,919$11,14910%   
Medical/dental/vet svcs$6,720$6,10591%   
Medicare$32,492$24,27975%   
Memberships and Dues$1,810$2,304127%   
Mineral leasing & severance Non Project   $4,000$1,98049%
Office supplies $800$68385%   
Operating supplies$181,330$31,88218%   
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$2,026,47069%
Rental Expense - Machinery & Equipment General$75,000$23,65532%   
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$874,57349%   
Road maintenance supplies Gravel$470,000$206,67344%   
Road maintenance supplies Magnesium chloride$652,500$481,28474%   
Road maintenance supplies Misc$332,000$104,77432%   
Small tools$76,300$44,04558%   
Social Security taxes$138,436$103,81375%   
Sympathy / condolences$100     
Telephone services Misc$3,400$1,60647%   
Wages-overtime$75,000$61,67982%   
Wages-regular$2,101,618$1,550,51974%   
Wages-temporary$24,184     
Workers' compensation$65,179$62,46296%   
Total:$10,776,843$6,825,39663%$3,012,681$2,048,30268%