Facilities Management

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$114,521$98,43086%   
457 Plan Matching Expense$751$64286%   
Advertising and Legal Publications Services$500     
Airport land lease$74,762$109,075146%   
Architect/engineering/survey$10,000$1,50015%   
Business Trips & Meetings$3,000     
Call-in wage expense$35,000$27,74479%   
Casualty and Property Insurance Premiums$115,807$115,807100%   
Clothing & Uniforms$7,500$1,87125%   
Computer Licenses$1,414$35725%   
County Prop Rentals Location Rentals   $109,360$274,867251%
Employee Tuition and Training$24,000$13,88658%   
Facilities Fees Recreational Users - Projects   $5,000$90018%
Facilities Fees Water Usage   $20,000$8,73544%
Fleet Charges MP Fee-Heavy Veh/Equip$53,265$31,99960%   
Fleet Charges MP Fee-light Veh/Equip$147,766$92,89363%   
Fleet Charges MP Heavy Fuel Services$784$1,392178%   
Fleet Charges MP Light Fuel Services$37,217$21,36057%   
Food$2,500$2,995120%   
Health insurance prem-Employer $318,282$265,24083%   
Insurance Claim Revenue   $87,000$54,40863%
Janitorial supplies-loc/proj Locations$10,000$5,14951%   
Lab/Medical supplies-projects Locations$4,000$2,54164%   
Life/AD&D Insurance/LTD$7,009$5,68381%   
Maintenance Contracts Locations$886,209$736,70283%   
Medicare$22,377$18,14781%   
Memberships and Dues$1,400$40029%   
Office supplies $1,000$92092%   
Operating Revenue - Locations   $24,996$24,86399%
Operating Supplies Projects Locations$50,000$36,46473%   
Other building materials Locations$160,000$153,64296%   
Other building materials Misc$40,000$43,422109%   
Other purchased services-proj Locations$726,422$578,55580%   
Rental Expense - Machinery & Equipment General$1,000$3,989399%   
Rental Expense Locations$126,260$186,709148%   
Repair/Installation Services - Buildings Locations$95,000$149,194157%   
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$77,59281%   
Telephone services Misc$12,000$9,65780%   
Trash Services Locations$47,000$39,32684%   
Utilities-electric Locations$251,000$150,58660%   
Utilities-gas Locations$240,000$112,97447%   
Utilties-sewer Locations$95,000$86,13291%   
Utilties-water Locations$80,000$73,80592%   
Wages-overtime$35,000$43,067123%   
Wages-regular$1,446,466$1,203,40183%   
Wages-temporary$26,781$7,67629%   
Workers' compensation$20,316$13,90568%   
Total:$5,610,990$4,697,56984%$246,356$363,773148%