Fleet Maintenance

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$120,808$86,71572%   
457 Plan Matching Expense$171$202118%   
Airport land lease$80,772$83,194103%   
Business Trips & Meetings$500$20942%   
Call-in wage expense$3,500$2,49671%   
Clothing & Uniforms$13,000$5,76444%   
Computer Licenses$41,292$35,29485%   
Employee Tuition and Training$14,600     
External Sales Fuel Sales   $791,976$576,40473%
Fleet Charges MP Fee-Heavy Veh/Equip$216,466$97,70445%   
Fleet Charges MP Fee-light Veh/Equip$18,681($41,056)-220%   
Fleet Charges MP Heavy Fuel Services$11,518$22,399194%   
Fleet Charges MP Light Fuel Services$8,242$4,15150%   
Fleet Mtc Supplies Parts$1,800,000$887,92749%   
Food$1,310$1,417108%   
Fuel and lubricants$1,478,800$1,111,85075%   
Health insurance prem-Employer $419,766$384,79192%   
Interdepartmental Charges Fuel and Lube Reimb   $675,659$470,62170%
Interdepartmental Lease - Monthly Repair & Maintenance   $1,992,086$1,125,89257%
Interdepartmental Postage$40     
Lab/medical supplies$390$9725%   
Life/AD&D Insurance/LTD$7,395$6,39787%   
Maintenance Contracts$1,240$91974%   
Maintenance Facility Lease$23,616     
Medical/dental/vet svcs$3,925$2,96576%   
Medicare$23,251$16,18770%   
Memberships and Dues$660$44067%   
MPL External Services Contract maint service, ext   $862,538$765,32389%
Office supplies $1,710$1,18169%   
Operating supplies$143,085$88,10662%   
Other Purchased Services$37,137$8,02922%   
Postage & PO Box Rental$85$2631%   
Printed Material Services$550$7614%   
Rental Expense - Machinery & Equipment General$3,381$4,680138%   
Repair/Installation Services - Machinery/Equipment$366,000$92,66225%   
Small tools$42,000$15,88938%   
Social Security taxes$99,420$69,21370%   
Telephone services Misc$3,024$2,22874%   
Towing Services$1,500$17512%   
Vehicle Repair & Maint Services Car Washes$250$10%   
Wages-overtime$75,000$27,76337%   
Wages-regular$1,525,050$1,116,50773%   
Workers' compensation$21,363$20,47296%   
Total:$6,609,498$4,157,06963%$4,322,259$2,938,24068%