Road & Bridge

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$165,737$66,32440%   
457 Plan Matching Expense$400$21353%   
Advertising and Legal Publications Services$2,000$23012%   
Airport land lease$149,664     
Books and periodicals$100     
Business Trips & Meetings$1,000     
Call-in wage expense$40,000$56,121140%   
Clothing & Uniforms$16,100$1,53910%   
Employee Tuition and Training$11,000$851%   
Fleet Charges MP Fee-Heavy Veh/Equip$2,410,206$703,09129%   
Fleet Charges MP Fee-light Veh/Equip$120,282$44,44337%   
Fleet Charges MP Heavy Fuel Services$195,823$74,31538%   
Fleet Charges MP Light Fuel Services$46,709$16,00734%   
Food$4,500$1,35330%   
Fuel and lubricants$15,000$2,88519%   
Health insurance prem-Employer $442,824$110,70625%   
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$3,06129%   
Machinery & equip General$500,000$447,36589%   
Maintenance Contracts$116,919$420%   
Medical/dental/vet svcs$6,720$6059%   
Medicare$32,492$12,23438%   
Memberships and Dues$1,810$1,804100%   
Mineral leasing & severance Non Project   $4,000  
Office supplies $800$51164%   
Operating supplies$181,330$29,46916%   
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$935,69932%
Rental Expense - Machinery & Equipment General$75,000$23,02331%   
Road and Bridge services Guardrail, repl, upgrades$15,000     
Road constr-chip seal General$400,000     
Road constr/overlay General$1,800,000$186,87310%   
Road maintenance supplies Gravel$470,000$192,53441%   
Road maintenance supplies Magnesium chloride$652,500$154,08124%   
Road maintenance supplies Misc$332,000$69,56921%   
Small tools$76,300$41,50554%   
Social Security taxes$138,436$52,31338%   
Sympathy / condolences$100     
Telephone services Misc$3,400$61218%   
Wages-overtime$75,000$33,29344%   
Wages-regular$2,101,618$773,10237%   
Wages-temporary$24,184     
Workers' compensation$65,179$62,46296%   
Total:$10,776,843$3,210,83130%$3,012,681$955,55032%