Fleet Maintenance

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$120,808$99,56082%   
457 Plan Matching Expense$171$232136%   
Airport land lease$80,772$83,194103%   
Business Trips & Meetings$500$20942%   
Call-in wage expense$3,500$2,76979%   
Clothing & Uniforms$13,000$6,57151%   
Computer Licenses$41,292$35,29485%   
Employee Tuition and Training$14,600     
External Sales Fuel Sales   $791,976$649,69682%
Fleet Charges MP Fee-Heavy Veh/Equip$216,466$108,56050%   
Fleet Charges MP Fee-light Veh/Equip$18,681($45,616)-244%   
Fleet Charges MP Heavy Fuel Services$11,518$23,964208%   
Fleet Charges MP Light Fuel Services$8,242$4,51855%   
Fleet Mtc Supplies Parts$1,800,000$1,084,52760%   
Food$1,310$1,518116%   
Fuel and lubricants$1,478,800$1,259,26085%   
Health insurance prem-Employer $419,766$419,766100%   
Interdepartmental Charges Fuel and Lube Reimb   $675,659$526,71178%
Interdepartmental Lease - Monthly Repair & Maintenance   $1,992,086$1,251,76563%
Interdepartmental Postage$40     
Lab/medical supplies$390$13234%   
Life/AD&D Insurance/LTD$7,395$6,39787%   
Maintenance Contracts$1,240$94876%   
Maintenance Facility Lease$23,616     
Medical/dental/vet svcs$3,925$2,96576%   
Medicare$23,251$18,64780%   
Memberships and Dues$660$44067%   
MPL External Services Contract maint service, ext   $862,538$854,39499%
Office supplies $1,710$1,18169%   
Operating supplies$143,085$103,14172%   
Other Purchased Services$37,137$10,86629%   
Postage & PO Box Rental$85$104123%   
Printed Material Services$550$7614%   
Rental Expense - Machinery & Equipment General$3,381$4,680138%   
Repair/Installation Services - Machinery/Equipment$366,000$100,93228%   
Small tools$42,000$16,66440%   
Social Security taxes$99,420$79,73180%   
Telephone services Misc$3,024$2,45781%   
Towing Services$1,500$17512%   
Vehicle Repair & Maint Services Car Washes$250$10%   
Wages-overtime$75,000$28,95239%   
Wages-regular$1,525,050$1,287,55884%   
Workers' compensation$21,363$20,47296%   
Total:$6,609,498$4,770,84772%$4,322,259$3,282,56676%