Animal Services

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$50,854$6,26712%   
457 Plan Matching Expense$302$3512%   
Bank Fees$150$21%   
Business Trips & Meetings$550     
Call-in wage expense$10,000$6807%   
Clothing & Uniforms$3,050$43514%   
Custom Printed Form Services$1,750$986%   
Dog summons   $1,800$1408%
Donations and contributions   $7,000$2,64038%
Employee Tuition and Training$10,300$1,21612%   
Fees-Animal Services Adoption fees   $40,000$7,28518%
Fees-Animal Services Animal Svc fees-other   $264,792$22,0668%
Fees-Animal Services Boarding fees   $5,000$3006%
Fees-Animal Services Impound fees   $6,000$65011%
Fleet Charges MP Fee-light Veh/Equip$42,792     
Fleet Charges MP Light Fuel Services$14,677     
Food$1,550$60%   
Food for Animals$4,000$74419%   
Health insurance prem-Employer $164,341$41,08525%   
Lab/medical supplies$29,550$3,54812%   
License-Animal Svc Dog licenses   $14,000$9607%
Life/AD&D Insurance/LTD$4,005     
Maintenance Contracts$3,500     
Medical/dental/vet svcs$53,000$8,09815%   
Medicare$9,734$1,12512%   
Memberships and Dues$850$66178%   
Miscellaneous revenue   $3,000$61020%
Operating supplies$19,900$3422%   
Other Purchased Services$11,465$2,52422%   
Social Security taxes$41,622$4,80912%   
Telephone services Misc$3,820$2577%   
Vehicle Repair & Maint Services Car Washes$1,300     
Wages-overtime$10,712$2813%   
Wages-regular$650,618$77,66012%   
Workers' compensation$7,214$6,91496%   
Total:$1,151,606$156,78714%$341,592$34,65110%