Income/Expense Report* for 2010-2011 (up to 07/31-2011)
*(rounded off to nearest $100)
INCOME
Medical Services
Consults: $ 92,500
Medications: 68,900
Neuters: 123,200
Vaccinations: 80,900
Fundraising
Mutt’s Event 10,100
Pet Shop 38,800
Pen Sponsorship 6,900
Dog Sponsorship 3,200
Adoptions 7,100
Garage Sale 4,100
Apartment rental 2,300
Various Donations 73,400
—————-
TOTAL INCOME $ 511,500
EXPENSES
Dog/Cat vaccines 27,700
Rabies 22,000
Medicines and disposable supplies 61,200
Salaries 53,500
Neuter and spay costs 197,300
(sutures, pain meds antibiotics)
X-Ray costs (films/liquids/supplies) 13,100
Transportation
gas/diesel transportation 32,900
Car insurance 2,800
Overhead
Shelter Maintenance costs 18,200
(housing, food, treatment)
Building and Maintenance 13,100
Crematorium Diesel 10,300
Social Security/Workman’s Comp 11,500
Overhead 12,100
———–
TOTAL EXPENSES $ 475,700
*(rounded off to nearest $100)
INCOME
Medical Services
Consults: $ 81,000
Medications: 72,200
Neuters: 132,500
Vaccinations: 74,200
Fundraising
Silent Auction 3,800
Mutt’s party 9,900
Pet Shop 48,800
Pen Sponsorship 6,700
Dog Sponsorship 3,200
Adoptions 10,500
Book Sales 2,300
Various Donations: 44,800
TOTAL INCOME $ 489,100
EXPENSES
Dog/Cat vaccines 26,600
Rabies 19,000
Medicines and disposable supplies 53,600
Salaries 61,300
Neuter and spay costs (sutures, antiobiotics, anesthesia, pain meds, antibiotic cream) 201,500
X-Ray costs (films/liquids/supplies) 14,100
Transportation
gas/diesel transportation 28,900
Car insurance 2,700
Overhead (Shelter Maintenance costs)
(housing,food,treatment) 26,200
Building and Maintenance 13,500
Crematorium Diesel 9,100
Social Security/Workman’s Comp 10,500
Overhead 10,400
———–
TOTAL EXPENSES $ 474.400
**AHPPA Bearing Savings Account: $5,100