Facilities Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$114,521$107,62794%   
457 Plan Matching Expense$751$70494%   
Advertising and Legal Publications Services$500     
Airport land lease$74,762$109,075146%   
Architect/engineering/survey$10,000$14,533145%   
Business Trips & Meetings$3,000$2298%   
Call-in wage expense$35,000$33,25095%   
Casualty and Property Insurance Premiums$115,807$115,807100%   
Clothing & Uniforms$7,500$4,84765%   
Computer Licenses$1,414$54939%   
County Prop Rentals Location Rentals   $109,360$282,536258%
Employee Tuition and Training$24,000$15,47764%   
Facilities Fees Recreational Users - Projects   $5,000$6,400128%
Facilities Fees Water Usage   $20,000$8,73544%
Fleet Charges MP Fee-Heavy Veh/Equip$53,265$35,07966%   
Fleet Charges MP Fee-light Veh/Equip$147,766$104,71671%   
Fleet Charges MP Heavy Fuel Services$784$1,409180%   
Fleet Charges MP Light Fuel Services$37,217$23,85464%   
Food$2,500$3,086123%   
Health insurance prem-Employer $318,282$291,76492%   
Insurance Claim Revenue   $87,000$54,63363%
Janitorial supplies-loc/proj Locations$10,000$5,14951%   
Lab/Medical supplies-projects Locations$4,000$3,39385%   
Life/AD&D Insurance/LTD$7,009$5,68381%   
Maintenance Contracts Locations$886,209$779,34288%   
Medicare$22,377$19,90489%   
Memberships and Dues$1,400$63946%   
Office supplies $1,000$92092%   
Operating Revenue - Locations   $24,996$26,728107%
Operating Supplies Projects Locations$50,000$41,85384%   
Other building materials Locations$160,000$155,53897%   
Other building materials Misc$40,000$44,155110%   
Other purchased services-proj Locations$726,422$643,73789%   
Rental Expense - Machinery & Equipment General$1,000$3,989399%   
Rental Expense Locations$126,260$198,240157%   
Repair/Installation Services - Buildings Locations$95,000$157,666166%   
Repair/Installation Services - Electric, A/C, Plumbing Locations$135,000$119,95889%   
Repair/Installation Services - Ground Improvements Locations$43,000$47,498110%   
Small tools$6,000$5,28488%   
Social Security taxes$95,681$85,10789%   
Telephone services Misc$12,000$10,68789%   
Trash Services Locations$47,000$39,91885%   
Utilities-electric Locations$251,000$162,35365%   
Utilities-gas Locations$240,000$126,77853%   
Utilties-sewer Locations$95,000$93,90099%   
Utilties-water Locations$80,000$76,69396%   
Wages-overtime$35,000$46,488133%   
Wages-regular$1,446,466$1,312,70691%   
Wages-temporary$26,781$7,67629%   
Workers' compensation$20,316$13,90568%   
Total:$5,610,990$5,071,16490%$246,356$379,031154%