| ANIMAL SERVICES FUND |
BUDGET |
EXPENDITURES |
| ANIMAL SERVICES |
| Shelter Services |
| Animal Supplies |
$0.00 |
$973.92 |
| Educational/promotional |
$0.00 |
$1,250.00 |
| Services-medical/surgical |
$10,000.00 |
$616.00 |
| Services-veterinary |
$30,000.00 |
$0.00 |
| |
$40,000.00 |
$2,839.92
|
|
|
| MISCELLANEOUS |
| Miscellaneous |
| Accident pay |
$0.00 |
$4,319.13 |
| Administrative leave |
$0.00 |
$1,821.80 |
| Advertising/publication |
$10,000.00 |
$0.00 |
| Animal Supplies |
$15,000.00 |
$807.83 |
| Backcharged salary & fringes |
$250,000.00 |
$0.00 |
| Building material |
$15,000.00 |
$4,497.64 |
| Clothing/clothing material |
$7,000.00 |
$2,928.20 |
| Consultant-others |
$0.00 |
$2,400.00 |
| Educational/promotional |
$1,000.00 |
$0.00 |
| FICA tax |
$0.00 |
$10,625.70 |
| Holiday pay |
$0.00 |
$5,760.62 |
| Insurance-temporary employees |
$0.00 |
$30,664.54 |
| Medicare tax |
$0.00 |
$2,485.05 |
| Services-Software as a Service |
$0.00 |
$12,668.00 |
| Services-medical/surgical |
$35,000.00 |
$0.00 |
| Services-veterinary |
$763,094.27 |
$40,605.25 |
| Sick pay |
$0.00 |
$9,077.39 |
| Temporary employees |
$0.00 |
$232,618.62 |
| Terminal pay |
$0.00 |
$36.98 |
| |
$1,096,094.27 |
$361,316.75
|
|
|
|
| GENERAL FUND |
BUDGET |
EXPENDITURES |
| ANIMAL SERVICES |
| Field Services |
| Accident pay |
$0.00 |
$23,758.52 |
| Administrative leave |
$0.00 |
$5,992.42 |
| Animal Supplies |
$500.00 |
$47.98 |
| Awards and Recognition |
$0.00 |
$200.99 |
| Bilingual Pay |
$3,600.00 |
$3,600.48 |
| Bond/Theft/Prof Liab Insurance |
$750.00 |
$0.00 |
| Books-library |
$200.00 |
$0.00 |
| Building material |
$2,000.00 |
$0.00 |
| Call back time |
$0.00 |
$7,162.84 |
| Clothing/clothing material |
$20,000.00 |
$10,152.73 |
| Comp time used |
$0.00 |
$53,579.74 |
| Computer supplies |
$6,000.00 |
$0.00 |
| Contribution to employees ret |
$176,912.00 |
$167,137.36 |
| Emergency leave |
$0.00 |
$4,410.13 |
| Exception vacation |
$0.00 |
$5,887.69 |
| FICA tax |
$128,805.00 |
$114,286.10 |
| Fleet-equip. vehicle/equipment modification |
$25,000.00 |
$562.57 |
| Fleet-equip.preventative maint |
$250,346.00 |
$257,890.10 |
| Holiday pay |
$0.00 |
$80,999.55 |
| Holidays worked |
$10,750.00 |
$22,191.93 |
| Household/cleaning supplies |
$20.00 |
$0.00 |
| Identification |
$1,000.00 |
$0.00 |
| Insurance-health/life/dental |
$549,266.00 |
$549,266.00 |
| Insurance-temporary employees |
$0.00 |
$8,847.30 |
| Jury leave |
$0.00 |
$231.72 |
| Medicare tax |
$30,127.00 |
$26,728.20 |
| Memberships |
$500.00 |
$153.50 |
| Office furnishings |
$0.00 |
$101.00 |
| On call hours |
$7,000.00 |
$2,192.00 |
| Overtime |
$15,728.00 |
$4,308.63 |
| Parental Leave |
$0.00 |
$24,136.93 |
| Personal holiday pay |
$0.00 |
$20,045.25 |
| Personnel savings |
($55,546.00) |
$0.00 |
| Photographic |
$500.00 |
$0.00 |
| Printing/binding/photo/repr |
$400.00 |
$377.42 |
| Regular wages - full-time |
$2,014,368.00 |
$1,358,261.05 |
| Regular wages - part-time |
$26,888.00 |
$34,032.20 |
| Rental-other equipment |
$2,500.00 |
$0.00 |
| Safety equipment |
$1,015.00 |
$0.00 |
| Seminar/training fees |
$500.00 |
$770.71 |
| Services-legal fees |
$0.00 |
$3,032.45 |
| Services-medical/surgical |
$5,000.00 |
$757.92 |
| Services-other |
$4,286.00 |
$123.39 |
| Services-trans (non-emerg) |
$100.00 |
$0.00 |
| Services-veterinary |
$1,000.00 |
$0.00 |
| Shift differential |
$0.00 |
$3,591.74 |
| Sick pay |
$0.00 |
$71,286.30 |
| Small tools/minor equipment |
$9,000.00 |
$4,232.32 |
| Stability pay |
$18,488.00 |
$14,200.00 |
| Telephone-cellular phones |
$3,500.00 |
$14,148.03 |
| Temporary employees |
$40,000.00 |
$34,929.41 |
| Terminal pay |
$0.00 |
$4,818.92 |
| Toll Road - Tx Tag |
$23,346.00 |
$26,535.09 |
| Transportation-city veh fuel |
$102,213.00 |
$107,293.26 |
| Vacation pay |
$0.00 |
$101,880.94 |
| |
$3,426,062.00 |
$3,174,142.81
|
|
| Prevention Services |
| Administrative leave |
$0.00 |
$133.36 |
| Animal Supplies |
$5,000.00 |
$0.00 |
| Bilingual Pay |
$1,800.00 |
$1,800.24 |
| Clothing/clothing material |
$2,250.00 |
$0.00 |
| Comp time used |
$0.00 |
$800.49 |
| Contribution to employees ret |
$21,583.00 |
$21,217.55 |
| Educational/promotional |
$2,625.00 |
$192.99 |
| FICA tax |
$17,345.00 |
$14,790.32 |
| Food/Ice |
$369.00 |
$0.00 |
| Holiday pay |
$0.00 |
$11,330.78 |
| Holidays worked |
$1,527.00 |
$268.53 |
| Household/cleaning supplies |
$100.00 |
$0.00 |
| Insurance-health/life/dental |
$65,584.00 |
$65,584.00 |
| Insurance-temporary employees |
$0.00 |
$5,819.71 |
| Medicare tax |
$4,057.00 |
$3,459.02 |
| Mileage reimbursements |
$100.00 |
$0.00 |
| Miscellaneous expense |
$15,000.00 |
$0.00 |
| Personal holiday pay |
$0.00 |
$2,104.50 |
| Personnel savings |
($24,342.00) |
$0.00 |
| Phone allowance |
$420.00 |
$420.16 |
| Printing/binding/photo/repr |
$2,160.00 |
$0.00 |
| Regular wages - full-time |
$245,048.00 |
$197,610.16 |
| Rental-other equipment |
$0.00 |
$570.00 |
| Rental-real estate-other |
$2,856.00 |
$465.48 |
| Services-medical/surgical |
$7,000.00 |
($1,710.00) |
| Services-veterinary |
$1,939,608.00 |
$1,562,027.68 |
| Sick pay |
$0.00 |
$4,634.27 |
| Small tools/minor equipment |
$1,000.00 |
$0.00 |
| Stability pay |
$1,300.00 |
$800.00 |
| Temporary employees |
$31,200.00 |
$23,590.73 |
| Terminal pay |
$0.00 |
$109.61 |
| Vacation pay |
$0.00 |
$6,909.85 |
| |
$2,343,590.00 |
$1,922,929.43
|
|
| Shelter Services |
| Accident pay |
$0.00 |
$75,493.79 |
| Administrative leave |
$0.00 |
$31,309.59 |
| Animal Supplies |
$102,202.00 |
$81,157.71 |
| Bilingual Pay |
$18,000.00 |
$14,401.92 |
| Bond/Theft/Prof Liab Insurance |
$1,000.00 |
$0.00 |
| Chemicals |
$22,000.00 |
$29,191.22 |
| Clothing/clothing material |
$16,025.00 |
$6,231.96 |
| Comp time used |
$0.00 |
$92,624.30 |
| Contribution to employees ret |
$458,530.00 |
$476,740.65 |
| Drainage fee expense |
$10,869.00 |
$5,029.85 |
| Drugs |
$475,814.00 |
$281,989.90 |
| Educational travel |
$0.00 |
$1,236.17 |
| Educational/promotional |
$200.00 |
$170.09 |
| Electric services |
$208,982.00 |
$177,211.70 |
| Emergency leave |
$0.00 |
$11,912.05 |
| Exception vacation |
$0.00 |
$9,926.76 |
| Expense refunds |
($54,000.00) |
($110,154.71) |
| FICA tax |
$365,419.00 |
$336,743.20 |
| Food/Ice |
$825.00 |
$610.59 |
| Food/storage for animals |
$493,500.00 |
$504,335.56 |
| Garbage/refuse collection |
$5,405.00 |
$3,666.89 |
| Gas/heating fuels |
$27,767.00 |
$25,954.28 |
| Government permits and fees |
$500.00 |
$0.00 |
| Holiday pay |
$0.00 |
$231,311.21 |
| Holidays worked |
$69,095.00 |
$62,464.87 |
| Household/cleaning supplies |
$25,100.00 |
$39,697.70 |
| Identification |
$1,750.00 |
$78.03 |
| Insurance-health/life/dental |
$1,393,660.00 |
$1,393,660.00 |
| Insurance-temporary employees |
$0.00 |
$34,700.56 |
| Jury leave |
$0.00 |
$485.77 |
| Maintenance-computer software |
$56,110.00 |
$0.00 |
| Maintenance-other equipment |
$7,000.00 |
$15,004.89 |
| Medical equipment (noncapital) |
$0.00 |
$23,617.38 |
| Medical/dental supplies |
$443,561.00 |
$333,540.33 |
| Medicare tax |
$85,460.00 |
$78,754.43 |
| Mileage reimbursements |
$1,500.00 |
$0.00 |
| Military leave |
$0.00 |
$2,997.60 |
| Minor computer hardware |
$1,020.00 |
$463.04 |
| Office furnishings |
$1,800.00 |
$167.96 |
| Office supplies |
$2,500.00 |
$1,898.32 |
| Overtime |
$150,368.00 |
$9,280.67 |
| Parental Leave |
$0.00 |
$65,295.53 |
| Personal holiday pay |
$0.00 |
$59,871.80 |
| Personnel savings |
($182,894.00) |
$0.00 |
| Phone allowance |
$2,400.00 |
$1,980.68 |
| Photographic |
$1,500.00 |
$0.00 |
| Printing/binding/photo/repr |
$3,630.00 |
$0.00 |
| Priority mail/parcel services |
$200.00 |
$0.00 |
| Professional registration |
$6,000.00 |
$3,747.93 |
| Regular wages - full-time |
$5,288,018.00 |
$3,825,153.86 |
| Regular wages - part-time |
$177,205.00 |
$20,284.17 |
| Rental-other equipment |
$3,000.00 |
$9,829.06 |
| Rental-real estate-other |
$75,970.00 |
$4,448.59 |
| Safety equipment |
$250.00 |
$402.76 |
| Seasonal employees |
$0.00 |
$26,255.73 |
| Seminar/training fees |
$2,000.00 |
$3,314.13 |
| Services-Bio Solid Reuse |
$3,000.00 |
$0.00 |
| Services-Software as a Service |
$13,000.00 |
$7,815.70 |
| Services-armored courier |
$9,500.00 |
$0.00 |
| Services-medical/surgical |
$40,000.00 |
$350.00 |
| Services-other |
$28,348.00 |
$645.61 |
| Services-translators |
$1,050.00 |
$0.00 |
| Services-veterinary |
$284,034.00 |
$138,028.32 |
| Sick pay |
$0.00 |
$230,795.59 |
| Small tools/minor equipment |
$20,761.00 |
$16,976.31 |
| Software |
$0.00 |
$58.75 |
| Stability pay |
$38,700.00 |
$37,400.00 |
| Subscriptions |
$1,500.00 |
$2,753.87 |
| Telephone-base cost |
$15,000.00 |
$0.00 |
| Temporary employees |
$422,883.00 |
$397,742.80 |
| Terminal pay |
$0.00 |
$23,954.32 |
| Travel City Business |
$10,000.00 |
$0.00 |
| Vacation pay |
$0.00 |
$309,332.77 |
| Wastewater service |
$13,000.00 |
$14,006.27 |
| Water service |
$20,000.00 |
$12,591.83 |
| |
$10,690,017.00 |
$9,496,942.61
|
|
|
| SUPPORT SERVICES |
| Departmental Support Services |
| Administrative leave |
$0.00 |
$1,611.64 |
| Advertising/publication |
$5,000.00 |
$4,202.48 |
| Awards and Recognition |
$7,000.00 |
$3,860.03 |
| Bilingual Pay |
$5,400.00 |
$3,600.48 |
| Call back time |
$0.00 |
$112.08 |
| Clothing/clothing material |
$5,000.00 |
$474.66 |
| Comp time used |
$0.00 |
$8,395.53 |
| Compensation Adjustment |
$4,444.00 |
$0.00 |
| Computer Hardware |
$6,000.00 |
$0.00 |
| Computer supplies |
$0.00 |
$955.12 |
| Contribution to employees ret |
$112,026.00 |
$110,078.88 |
| Drainage fee expense |
$0.00 |
$1,685.46 |
| Educational travel |
$2,645.00 |
$1,456.53 |
| Electric services |
$0.00 |
$24,697.88 |
| Emergency leave |
$0.00 |
$1,190.44 |
| Employee recruiting |
$0.00 |
$9,900.55 |
| Exp Reimb - Public Information Requests |
($250.00) |
($1,206.00) |
| Expense refunds |
$0.00 |
($31,360.77) |
| FICA tax |
$83,307.00 |
$74,251.42 |
| Facilities Management Support |
$517,273.00 |
$517,273.00 |
| Food/Ice |
$0.00 |
$1,132.45 |
| Garbage/refuse collection |
$0.00 |
$58.35 |
| Grant cost-support of other |
$1,000.00 |
$0.00 |
| Holiday pay |
$0.00 |
$50,174.94 |
| Holidays worked |
$2,000.00 |
$74.20 |
| Insurance-health/life/dental |
$213,148.00 |
$213,148.00 |
| Insurance-temporary employees |
$0.00 |
$10,744.08 |
| Interdept-Services Carpentry |
$5,000.00 |
$0.00 |
| Maintenance-buildings |
$30,000.00 |
$2,175.31 |
| Maintenance-grounds |
$120,000.00 |
$34,918.93 |
| Medicare tax |
$19,737.00 |
$17,365.25 |
| Memberships |
$7,000.00 |
$5,417.98 |
| Mileage reimbursements |
$300.00 |
$0.00 |
| Minor computer hardware |
$27,750.00 |
$16,185.64 |
| Office furnishings |
$5,000.00 |
$5,370.39 |
| Office supplies |
$30,500.00 |
$21,657.08 |
| Overtime |
$5,000.00 |
$361.37 |
| Parental Leave |
$0.00 |
$8,111.65 |
| Parking costs |
$100.00 |
$54.12 |
| Personal holiday pay |
$0.00 |
$9,292.83 |
| Personnel savings |
($317,074.00) |
$0.00 |
| Phone allowance |
$1,140.00 |
$1,583.56 |
| Printing/binding/photo/repr |
$1,000.00 |
$32.00 |
| Professional registration |
$0.00 |
$107.74 |
| Regular wages - full-time |
$1,259,677.00 |
$965,081.78 |
| Rental-copy machines |
$25,640.00 |
$27,157.31 |
| Seminar/training fees |
$5,898.00 |
$510.00 |
| Services-Credit Card Fees |
$7,500.00 |
$4,899.80 |
| Services-Prepared Food and Catering |
$0.00 |
$2,658.95 |
| Services-Software as a Service |
$41,000.00 |
$23,684.90 |
| Services-medical/surgical |
$100,000.00 |
$20,682.00 |
| Services-other |
$12,908.00 |
$1,075.95 |
| Services-security |
$107,600.00 |
$78,864.26 |
| Sick pay |
$0.00 |
$31,832.90 |
| Small tools/minor equipment |
$2,000.00 |
$697.28 |
| Stability pay |
$4,900.00 |
$6,100.00 |
| Subscriptions |
$61.00 |
$1,626.18 |
| Telephone-cellular phones |
$14,597.00 |
$32,244.62 |
| Temporary employees |
$90,142.00 |
$101,884.76 |
| Training-basics |
$2,000.00 |
$700.00 |
| Travel City Business |
$12,000.00 |
$0.00 |
| Vacation pay |
$0.00 |
$62,169.62 |
| Wastewater service |
$0.00 |
$4,596.24 |
| Water service |
$0.00 |
$5,942.26 |
| |
$2,585,369.00 |
$2,501,554.09
|
|
|
| TRANSFERS, DEBT SERVICE, AND OTHER REQUIREMENTS |
| Other Requirements |
| Accrued Payroll |
$46,986.00 |
$46,986.00 |
| Bad weather pay |
$11,932.00 |
$0.00 |
| Contribution to employees ret |
$725,463.00 |
$704,654.96 |
| FICA tax |
$2,544.00 |
$0.00 |
| Interdepartmental Charges |
$1,265,232.00 |
$1,265,232.00 |
| Medicare tax |
$595.00 |
$0.00 |
| Shift differential |
$6,717.00 |
$0.00 |
| Temporary employees |
$41,027.00 |
$0.00 |
| |
$2,100,496.00 |
$2,016,872.96
|
|
| Transfers |
| Administrative Support |
$2,711,347.00 |
$2,711,347.00 |
| CTM Support |
$987,416.00 |
$987,416.00 |
| Liability Reserve |
$10,000.00 |
$10,000.00 |
| Regional Radio System |
$104,407.00 |
$104,407.00 |
| Wireless Communications-maint |
$11,206.00 |
$0.00 |
| Workers' Compensation |
$137,637.00 |
$137,637.00 |
| |
$3,962,013.00 |
$3,950,807.00
|
|
|
|
| TOTALS |
$26,243,641.27 |
$23,427,405.57 |
|
