Animal Services

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$50,854$40,32479%   
457 Plan Matching Expense$302$21972%   
Bank Fees$150$2919%   
Business Trips & Meetings$550     
Call-in wage expense$10,000$6,89669%   
Clothing & Uniforms$3,050$91530%   
Custom Printed Form Services$1,750$1,52287%   
Dog summons   $1,800$1,850103%
Donations and contributions   $7,000$23,845341%
Employee Tuition and Training$10,300$7,09669%   
Fees-Animal Services Adoption fees   $40,000$35,15088%
Fees-Animal Services Animal Svc fees-other   $264,792$198,59475%
Fees-Animal Services Boarding fees   $5,000$4,32587%
Fees-Animal Services Impound fees   $6,000$5,15086%
Fleet Charges MP Fee-light Veh/Equip$42,792$30,65072%   
Fleet Charges MP Light Fuel Services$14,677$7,80953%   
Food$1,550$64442%   
Food for Animals$4,000$3,80895%   
Health insurance prem-Employer $164,341$150,64592%   
Lab/medical supplies$29,550$15,84854%   
License-Animal Svc Dog licenses   $14,000$10,32074%
Life/AD&D Insurance/LTD$4,005$3,46587%   
Maintenance Contracts$3,500$2,30466%   
Medical/dental/vet svcs$53,000$41,66679%   
Medicare$9,734$7,33275%   
Memberships and Dues$850$66178%   
Miscellaneous revenue   $3,000$3,960132%
Operating supplies$19,900$22,582113%   
Other Purchased Services$11,465$10,25989%   
Social Security taxes$41,622$31,35275%   
Telephone services Misc$3,820$2,31160%   
Vehicle Repair & Maint Services Car Washes$1,300     
Wages-overtime$10,712$4,54342%   
Wages-regular$650,618$497,16176%   
Workers' compensation$7,214$6,91496%   
Total:$1,151,606$896,95378%$341,592$283,19483%