Fleet Maintenance

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$120,808$40,25933%   
457 Plan Matching Expense$171$9254%   
Airport land lease$80,772     
Business Trips & Meetings$500$20942%   
Call-in wage expense$3,500$91826%   
Clothing & Uniforms$13,000$2,96523%   
Computer Licenses$41,292$32,92680%   
Employee Tuition and Training$14,600     
External Sales Fuel Sales   $791,976$253,91732%
Fleet Charges MP Fee-Heavy Veh/Equip$216,466$43,42420%   
Fleet Charges MP Fee-light Veh/Equip$18,681($18,258)-98%   
Fleet Charges MP Heavy Fuel Services$11,518$5,64349%   
Fleet Charges MP Light Fuel Services$8,242$1,60319%   
Fleet Mtc Supplies Parts$1,800,000$451,85525%   
Food$1,310$65750%   
Fuel and lubricants$1,478,800$605,87541%   
Health insurance prem-Employer $419,766$104,94325%   
Interdepartmental Charges Fuel and Lube Reimb   $675,659$210,44231%
Interdepartmental Lease - Monthly Repair & Maintenance   $1,992,086$494,35825%
Interdepartmental Postage$40     
Lab/medical supplies$390$9725%   
Life/AD&D Insurance/LTD$7,395$2,11929%   
Maintenance Contracts$1,240$1038%   
Maintenance Facility Lease$23,616     
Medical/dental/vet svcs$3,925$1203%   
Medicare$23,251$7,34132%   
Memberships and Dues$660     
MPL External Services Contract maint service, ext   $862,538$213,18625%
Office supplies $1,710$71041%   
Operating supplies$143,085$50,23335%   
Other Purchased Services$37,137$3,2909%   
Postage & PO Box Rental$85$2631%   
Printed Material Services$550     
Rental Expense - Machinery & Equipment General$3,381$4,680138%   
Repair/Installation Services - Machinery/Equipment$366,000$65,67518%   
Small tools$42,000$10,55225%   
Social Security taxes$99,420$31,38832%   
Telephone services Misc$3,024$1,02734%   
Towing Services$1,500$17512%   
Vehicle Repair & Maint Services Car Washes$250     
Wages-overtime$75,000$18,88825%   
Wages-regular$1,525,050$502,31733%   
Workers' compensation$21,363$20,47296%   
Total:$6,609,498$1,992,32330%$4,322,259$1,171,90327%