Animal Services

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$48,167$00%   
457 Plan Matching Expense$302$00%   
Bank Fees$150$00%   
Business Trips & Meetings$500$00%   
Call-in wage expense$10,000$00%   
Clothing & Uniforms$3,000$00%   
Custom Printed Form Services$1,500$00%   
Dog summons   $2,500$00%
Donations and contributions   $7,000$00%
Employee Tuition and Training$10,000$1532%   
Fees-Animal Services Adoption fees   $40,000$3201%
Fees-Animal Services Animal Svc fees-other   $264,792$154,46258%
Fees-Animal Services Boarding fees   $5,000($225)-5%
Fees-Animal Services Impound fees   $6,000$3756%
Fleet Charges MP Fee-light Veh/Equip$38,064$22,25458%   
Fleet Charges MP Light Fuel Services$16,819$8,42950%   
Food$1,500$00%   
Food for Animals$3,500$00%   
Health insurance prem-Employer $168,297$154,27592%   
Lab/medical supplies$28,690$6102%   
License-Animal Svc Dog licenses   $17,000$00%
Life/AD&D Insurance/LTD$4,005$1,07727%   
Maintenance Contracts$3,850$2,32360%   
Medical/dental/vet svcs$53,000$00%   
Medicare$9,247$00%   
Memberships and Dues$815$00%   
Miscellaneous revenue   $3,000$1003%
Operating supplies$19,000$500%   
Other Purchased Services$11,330$701%   
Social Security taxes$39,541$00%   
Telephone services Misc$4,600$1,83240%   
Vehicle Repair & Maint Services Car Washes$1,600     
Wages-overtime$10,712$00%   
Wages-regular$617,040$00%   
Workers' compensation$8,293$5,67668%   
Total:$1,113,522$196,74918%$345,292$155,03245%