Road & Bridge

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$165,737$156,49294%   
457 Plan Matching Expense$400$523131%   
Advertising and Legal Publications Services$2,000$68634%   
Airport land lease$149,664$149,663100%   
Books and periodicals$100     
Business Trips & Meetings$1,000     
Call-in wage expense$40,000$59,760149%   
Clothing & Uniforms$16,100$15,00393%   
Employee Tuition and Training$11,000$1,04510%   
Fleet Charges MP Fee-Heavy Veh/Equip$2,410,206$1,736,61172%   
Fleet Charges MP Fee-light Veh/Equip$120,282$116,87797%   
Fleet Charges MP Heavy Fuel Services$195,823$176,40190%   
Fleet Charges MP Light Fuel Services$46,709$32,84170%   
Food$4,500$4,17493%   
Fuel and lubricants$15,000$7,55350%   
Health insurance prem-Employer $442,824$442,824100%   
Interdepartmental Charges General   $10,000$100,0001000%
Interdepartmental Postage$50     
Janitorial supplies$320$362113%   
Lab/medical supplies$500$39178%   
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$11,16910%   
Medical/dental/vet svcs$6,720$6,39595%   
Medicare$32,492$29,04889%   
Memberships and Dues$1,810$2,304127%   
Mineral leasing & severance Non Project   $4,000$1,98049%
Office supplies $800$68385%   
Operating supplies$181,330$34,70019%   
Other Purchased Services$60,000$40,99568%   
Printing/duplicating supplies$160     
R & B Fees Contract Mtc Svc   $72,920$19,85227%
R & B Intergov HUTF   $2,925,761$2,367,88681%
Rental Expense - Machinery & Equipment General$75,000$23,97532%   
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$1,847,250103%   
Road maintenance supplies Gravel$470,000$350,93275%   
Road maintenance supplies Magnesium chloride$652,500$492,50175%   
Road maintenance supplies Misc$332,000$196,79659%   
Small tools$76,300$58,46277%   
Social Security taxes$138,436$124,20390%   
Sympathy / condolences$100     
Telephone services Misc$3,400$2,14763%   
Wages-overtime$75,000$75,795101%   
Wages-regular$2,101,618$1,865,77889%   
Wages-temporary$24,184     
Workers' compensation$65,179$62,46296%   
Total:$10,776,843$8,704,71081%$3,012,681$2,489,71783%