Fleet Maintenance

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$120,808$69,97858%   
457 Plan Matching Expense$171$16395%   
Airport land lease$80,772$83,194103%   
Business Trips & Meetings$500$20942%   
Call-in wage expense$3,500$2,34667%   
Clothing & Uniforms$13,000$4,58235%   
Computer Licenses$41,292$35,23085%   
Employee Tuition and Training$14,600     
External Sales Fuel Sales   $791,976$459,35158%
Fleet Charges MP Fee-Heavy Veh/Equip$216,466$65,13630%   
Fleet Charges MP Fee-light Veh/Equip$18,681($27,378)-147%   
Fleet Charges MP Heavy Fuel Services$11,518$12,718110%   
Fleet Charges MP Light Fuel Services$8,242$3,03937%   
Fleet Mtc Supplies Parts$1,800,000$676,08538%   
Food$1,310$1,13887%   
Fuel and lubricants$1,478,800$892,45860%   
Health insurance prem-Employer $419,766$279,84867%   
Interdepartmental Charges Fuel and Lube Reimb   $675,659$315,56847%
Interdepartmental Lease - Monthly Repair & Maintenance   $1,992,086$747,31738%
Interdepartmental Postage$40     
Lab/medical supplies$390$9725%   
Life/AD&D Insurance/LTD$7,395$4,25858%   
Maintenance Contracts$1,240$17914%   
Maintenance Facility Lease$23,616     
Medical/dental/vet svcs$3,925$2,60566%   
Medicare$23,251$12,96856%   
Memberships and Dues$660$44067%   
MPL External Services Contract maint service, ext   $862,538$586,94068%
Office supplies $1,710$1,03561%   
Operating supplies$143,085$72,79951%   
Other Purchased Services$37,137$7,38920%   
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$78,70222%   
Small tools$42,000$13,86733%   
Social Security taxes$99,420$55,44756%   
Telephone services Misc$3,024$1,76959%   
Towing Services$1,500$17512%   
Vehicle Repair & Maint Services Car Washes$250$10%   
Wages-overtime$75,000$22,81030%   
Wages-regular$1,525,050$893,08059%   
Workers' compensation$21,363$20,47296%   
Total:$6,609,498$3,291,62150%$4,322,259$2,109,17649%