Animal Services

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$50,854$32,24963%   
457 Plan Matching Expense$302$17558%   
Bank Fees$150$2718%   
Business Trips & Meetings$550     
Call-in wage expense$10,000$5,03250%   
Clothing & Uniforms$3,050$81527%   
Custom Printed Form Services$1,750$1,46284%   
Dog summons   $1,800$1,61089%
Donations and contributions   $7,000$23,600337%
Employee Tuition and Training$10,300$5,98358%   
Fees-Animal Services Adoption fees   $40,000$29,65574%
Fees-Animal Services Animal Svc fees-other   $264,792$132,39650%
Fees-Animal Services Boarding fees   $5,000$3,45069%
Fees-Animal Services Impound fees   $6,000$4,05068%
Fleet Charges MP Fee-light Veh/Equip$42,792$20,43348%   
Fleet Charges MP Light Fuel Services$14,677$4,74132%   
Food$1,550$46730%   
Food for Animals$4,000$2,83271%   
Health insurance prem-Employer $164,341$109,56067%   
Lab/medical supplies$29,550$13,33945%   
License-Animal Svc Dog licenses   $14,000$7,99557%
Life/AD&D Insurance/LTD$4,005$2,30658%   
Maintenance Contracts$3,500     
Medical/dental/vet svcs$53,000$31,02759%   
Medicare$9,734$5,86560%   
Memberships and Dues$850$66178%   
Miscellaneous revenue   $3,000$3,600120%
Operating supplies$19,900$19,04496%   
Other Purchased Services$11,465$7,44065%   
Social Security taxes$41,622$25,07960%   
Telephone services Misc$3,820$1,79747%   
Vehicle Repair & Maint Services Car Washes$1,300     
Wages-overtime$10,712$2,90627%   
Wages-regular$650,618$398,08661%   
Workers' compensation$7,214$6,91496%   
Total:$1,151,606$698,23961%$341,592$206,35660%