Fleet Maintenance

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$126,362$21,63117%   
457 Plan Matching Expense$220$3013%   
Airport land lease$85,690     
Business Trips & Meetings$500     
Call-in wage expense$3,500$46113%   
Clothing & Uniforms$11,800$4554%   
Computer Licenses$45,004     
Employee Tuition and Training$10,000     
External Sales Fuel Sales   $799,639$44,5076%
Fleet Charges MP Fee-Heavy Veh/Equip$193,130     
Fleet Charges MP Fee-light Veh/Equip$25,150     
Fleet Charges MP Heavy Fuel Services$7,800     
Fleet Charges MP Light Fuel Services$6,274     
Fleet Mtc Supplies Parts$1,400,000$112,0218%   
Food$2,000     
Fuel and lubricants$1,243,797$90,1797%   
Health insurance prem-Employer $437,075$72,84617%   
Interdepartmental Charges Fuel and Lube Reimb   $531,399  
Interdepartmental Lease - Monthly Repair & Maintenance   $1,572,647  
Interdepartmental Postage$49     
Lab/medical supplies$200     
Life/AD&D Insurance/LTD$9,775     
Maintenance Contracts$1,300     
Maintenance Facility Lease$23,616     
Medical/dental/vet svcs$3,300     
Medicare$24,258$2,1969%   
Memberships and Dues$660     
MPL External Services Contract maint service, ext   $1,625,209$72,9164%
Office supplies $1,500     
Operating supplies$130,000$3,6923%   
Other Purchased Services$31,379$1,7796%   
Postage & PO Box Rental$113     
Printed Material Services$450     
Rental Expense - Machinery & Equipment General$4,500     
Repair/Installation Services - Machinery/Equipment$433,000$3800%   
Small tools$40,000$1,8375%   
Social Security taxes$103,724$9,3889%   
Telephone services Misc$3,000$2558%   
Towing Services$1,500     
Vehicle Repair & Maint Services Car Washes$250     
Wages-overtime$75,000$1,3872%   
Wages-regular$1,594,471$152,65610%   
Workers' compensation$22,403$16,61874%   
Total:$6,102,750$487,8118%$4,528,894$117,4223%