Animal Services

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$50,854$5011%   
457 Plan Matching Expense$302$31%   
Bank Fees$150$21%   
Business Trips & Meetings$550     
Call-in wage expense$10,000$801%   
Clothing & Uniforms$3,050     
Custom Printed Form Services$1,750     
Dog summons   $1,800$402%
Donations and contributions   $7,000  
Employee Tuition and Training$10,300     
Fees-Animal Services Adoption fees   $40,000$1,3353%
Fees-Animal Services Animal Svc fees-other   $264,792  
Fees-Animal Services Boarding fees   $5,000$501%
Fees-Animal Services Impound fees   $6,000$1002%
Fleet Charges MP Fee-light Veh/Equip$42,792     
Fleet Charges MP Light Fuel Services$14,677     
Food$1,550     
Food for Animals$4,000     
Health insurance prem-Employer $164,341     
Lab/medical supplies$29,550$1821%   
License-Animal Svc Dog licenses   $14,000  
Life/AD&D Insurance/LTD$4,005     
Maintenance Contracts$3,500     
Medical/dental/vet svcs$53,000     
Medicare$9,734$891%   
Memberships and Dues$850     
Miscellaneous revenue   $3,000  
Operating supplies$19,900     
Other Purchased Services$11,465$1501%   
Social Security taxes$41,622$3791%   
Telephone services Misc$3,820     
Vehicle Repair & Maint Services Car Washes$1,300     
Wages-overtime$10,712     
Wages-regular$650,618$6,1861%   
Workers' compensation$7,214$6,91496%   
Total:$1,151,606$14,4861%$341,592$1,5250%