Animal Services

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$50,854$46,31791%   
457 Plan Matching Expense$302$25183%   
Bank Fees$150$3121%   
Business Trips & Meetings$550     
Call-in wage expense$10,000$7,17672%   
Clothing & Uniforms$3,050$1,87261%   
Custom Printed Form Services$1,750$1,52287%   
Dog summons   $1,800$2,350131%
Donations and contributions   $7,000$24,095344%
Employee Tuition and Training$10,300$7,34371%   
Fees-Animal Services Adoption fees   $40,000$41,840105%
Fees-Animal Services Animal Svc fees-other   $264,792$242,72692%
Fees-Animal Services Boarding fees   $5,000$4,65093%
Fees-Animal Services Impound fees   $6,000$5,70095%
Fleet Charges MP Fee-light Veh/Equip$42,792$34,05680%   
Fleet Charges MP Light Fuel Services$14,677$8,71059%   
Food$1,550$64442%   
Food for Animals$4,000$4,693117%   
Health insurance prem-Employer $164,341$164,341100%   
Lab/medical supplies$29,550$21,71773%   
License-Animal Svc Dog licenses   $14,000$12,51089%
Life/AD&D Insurance/LTD$4,005$3,46587%   
Maintenance Contracts$3,500$2,30466%   
Medical/dental/vet svcs$53,000$51,92798%   
Medicare$9,734$8,41686%   
Memberships and Dues$850$66178%   
Miscellaneous revenue   $3,000$4,560152%
Operating supplies$19,900$22,911115%   
Other Purchased Services$11,465$11,762103%   
Social Security taxes$41,622$35,98486%   
Telephone services Misc$3,820$2,56767%   
Vehicle Repair & Maint Services Car Washes$1,300     
Wages-overtime$10,712$4,73644%   
Wages-regular$650,618$571,78988%   
Workers' compensation$7,214$6,91496%   
Total:$1,151,606$1,022,10789%$341,592$338,43199%