HomeMy WebLinkAboutItem BAGENDA STAFF REPORT
DATE: August 14, 2017
TO: Honorable Mayor and City Council
THRU: Jill R. Ingram, City Manager
FROM: Joe Miller, Chief of Police
SUBJECT: ANALYSIS OF ANIMAL CONTROL SERVICES
SUMMARY OF REQUEST:
� f9.
i V n1�
i
�1C4C�FORN�r'
That the City Council evaluate three options for animal control services providers
in the City of Seal Beach.
BACKGROUND AND ANALYSIS:
As part of the Seal Beach City Council objectives, City Council directed staff to
review additional options for animal control services in the City of Seal Beach.
Three options were considered as part of this report:
1. Continue with the current part-time, twenty hours per week contracted
Animal Control Officer with the City of Long Beach.
2. Contract with the City of Long Beach for a full -time, forty -hours per week
Animal Control Officer.
3. Establish an independent City of Seal Beach Animal Control Services
Bureau as part of the Seal Beach Police Department.
Long Beach Animal Control — Part Time (20 Hours) Animal Control Officer
The City of Seal Beach currently contracts with the City of Long Beach for animal
control services. The current contract includes twenty hours per week patrol and
field enforcement. The existing contract employs existing City of Long Beach
personnel and an animal control specialized vehicle, license canvassing,
program administration as well as night and weekend emergency response.
Long Beach Animal Control — Full Time (40 Hours) Animal Control Officer
The City of Long Beach has provided a bid for a full -time animal control officer
dedicating 40 hours of patrol and field enforcement in the City of Seal Beach.
The officer would report to the City of Long Beach Animal Services office each
morning and deploy to the City of Seal Beach five days per week, eight hours per
Agenda Item B
day. The specific five days would be negotiated between the cities as part of the
contract. All the same services would be provided as the existing contract with
the City of Long Beach except for the additional twenty hours per week and the
initial capital purchase of an animal control vehicle. The City of Long Beach does
not currently have an animal control vehicle in their fleet that can be dedicated
full time to the City of Seal Beach. The City of Long Beach will require the City of
Seal Beach to purchase an animal control vehicle as part of the full -time contract.
The animal control officer assigned to the City of Seal Beach would have access
to all City buildings, particularly the use of the substation as well as a dedicated
desk at the Seal Beach Police Department.
The City of Long Beach will continue to offer twenty -four hour emergency animal
control response during the term of the contract.
Re- establishing Seal Beach Animal Control Services Bureau
On January 1, 2017, the City of Garden Grove terminated an agreement with
Orange County Animal Control and established the City of Garden Grove Animal
Care Services Department under the direction and supervision of the Public
Works Director. The staff report and associated costs were used as a baseline
for determining the cost of establishing Seal Beach Animal Control Services.
Personnel: The organizational structure of a minimum staffed Animal Control
Services Bureau would be two regular non - sworn, full -time animal control officers
and one part-time administrative support position. Seal Beach Animal Control
would schedule the two animal control officers 40 hours per week with seven
day -a -week coverage. The administrative support position would work within the
police department providing administrative support, animal licensing, canvassing
and provide all other administrative support to officers in the field four days per
week, seven hours per day. It's important to note that this staffing model does
not provide for coverage during the evening and early morning hours other than a
line item for overtime for the two animal control officers.
Vehicles, Training, and Equipment: Specialized equipment, training, and
vehicles will need to be purchased. The two fully outfitted animal control vehicles
are specially constructed for use with animal control services. The animal control
vehicles will provide for wildlife, domestic animals, and ocean animal rescues or
removals. In addition to the vehicles, specialized animal control equipment will
be purchased.
Ancillary Costs: There are several additional costs that should be considered
such as the cost of veterinary services, animal licensing software as well as a
software platform that can be used to track any coyote related events.
ENVIRONMENTAL IMPACT:
There is no environmental impact related to this item.
Page 2
LEGAL ANALYSIS:
The City Attorney has reviewed and approved to form.
FINANCIAL IMPACT:
The financial impacts of the three options outlined above are as follows. The net
licensing revenue as described below is the annual revenue that is currently
being estimated for the current fiscal year by our existing animal control model.
Revenue is anticipated to increase with additional enforcement and animal
licensing.
• City of Long Beach Animal Control (20 Hours - Current Contract)
• Annual Cost: $162,300
• Approximate Net Licensing Revenue: ($42,000)
• Approximate Total Cost: $120,300
• City of Long Beach Animal Control (40 Hours)
o 15t Year: (AC Services and AC Vehicle Purchase) $322,190
• Approximate Net Licensing Revenue:
($42,000)
• Approximate First Year Cost:
$280,190
• Increase from Existing Contract:
$159,890
• 2nd Year: (AC Services / 6 Yr. Vehicle Replacement)
$268,190
• Approximate Net Licensing Revenue:
($42,000)
• Approximate Second Year Cost:
$226,190
• Increase from Existing Contract:
$105,890
• Re- establishing City of Seal Beach Animal Control
• 151 Year: (AC Services/ Equipment/Personnel)
• Approximate Net Licensing Revenue
• Approximate First Year Costs
• Increase from Existing Contract:
0 2nd Year: (AC Services / Recurring Budget)
o Approximate Net Licensing Revenue
o Approximate Second Year and Recurring Costs
o Increase from Existing Contract:
Page 3
$644,960
($42,000)
$602,960
$482,660
$433,960
($42,000)
$391,960
$271,660
RECOMMENDATION:
That the City Council evaluate three options for animal control services providers
in the City of Seal Beach.
SUBMITTED BY:
Joe Her, Chief of Police
NOTED AND APPROVED:
1 o 1
'; m.a
Prepared by: Steve Bowles, Support Services Commander
Attachments:
A. Existing Animal Control contract with the City of Long Beach
B. Proposal from the City of Long Beach for a fulltime, contracted officer
C. Estimated Budget for the Reestablishment of Seal Beach Animal Control Services
Bureau
Page 4
"Attachment Ar'
w "g
z £.
U 2f
x
m
W �
o"g
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
AGREEMENT FOR ANIMAL CONTROL
SERVICES BETWEEN THE CITY OF LONG BEACH
AND THE CITY OF SEAL BEACH
34620
THIS AGREEMENT, made and entered. in duplicate, as of to be effective
as of July 1, 2016, for reference purposes only, pursuant to a minute order of the City
Council of the City of Long Beach at its meeting held June 14, 2016, and a Resolution of
the City Council of the City of Seal Beach adopted at its meeting held on
t Prt` a'-'i [2011 ,3910 by and between the CITY OF LONG BEACH ("Long
Beach "), and the CITY OF SEAL BEACH ( "Seal Beach ").
RECITALS
WHEREAS, Seal Beach is a charter city authorized to provide animal
control services to its residents; and
WHEREAS, Seal Beach has historically provided said services and has
contracted with Long Beach for emergency back -up services but Seal Beach now desires
that Long Beach provide full -time animal control services rather than just emergency
back -up services; and
WHEREAS, the Long Beach Bureau of Animal Care Services is able and
willing to provide said services for Seal Beach on the terms and conditions stated in this
Agreement and, as a charter city, Long Beach is authorized by Section 111 of its Charter
to provide these services to Seal Beach; and
WHEREAS, Seal Beach desires to contract with Long Beach for
performance of animal control services within the boundaries of Seal Beach;
NOW, THEREFORE, in consideration of the mutual terms and conditions in
this Agreement, the parties agree as follows:
1. TERM. This Agreement shall effective as of 12;01 a.m. on July 1.
2016, and shall terminate at midnight on June 30, 2018, unless sooner terminated or
extended as provided herein. Seal Beach may extend the term of this Agreement for two
1
ADS mb A15.00437
L 1AiH1Gy�w2 ]1�VPDoa�0022tP0211A0E6!'Oi OOC
1
2
3
4
5
6
7
8,
9
10
1i
12
<- 13
<.4rl
�$ 14
u
�d fi 15
�W g 16
17
18
19
20
21
22
23
24
25
26
27
28
i
(2) consecutive additional periods of two (2) years each by giving notice of its desire to
extend to Long Beach thirty (30) days prior to the end of the term or any individual
extension period. Upon mutual agreement of the parties to the terms of the extension.
the parties shall execute an amendment to this Agreement.
2. SERVICES.
A. Long Beach shall perform animal control services for Seal
Beach and perform the functions of a Department of Animal Control as set forth in
State law and Chapter 7.05 of the Seal Beach Municipal Code. In performing said
services and functions, Long Beach shall have all of the powers of Seal Beach's
Animal Control Officer, as if an employee or employees of Seal Beach were
performing the services and functions. Long Beach agrees to provide such
services to Seal Beach at the same level that it provides to the residents of Long
Beach.
B. In performing the functions of a Department of Animal Control,
the Animal Control Services Officer of Long Beach shall serve as the Animal
Control Officer for Seal Beach and shall have the following duties pursuant to the
Seal Beach Municipal Code;
I. To enforce all Seal Beach ordinances and state laws
within Seal Beach city limits with respect to the keeping and harboring of
animals;
ii. To patrol the streets and beaches of Seal Beach .
whenever possible, to enforce the provisions of the Seal Beach Municipal
Code relating to animal control. Emergency service will be available
twenty -four (24) hours a day, seven (7) days a week;
iii. To investigate complaints of cruelty to animals brought
to the attention of the Animal Control Officer;
iv. To pick up and impound, on request from an authorized
representative of Seal Beach or any resident of Seal Beach, any stray dogs
2
ADS RDA16.0015S
L `ACNLCIyLaw321WP0ac %=21PO29QC$85101 DOC
1
2
3
a
5
6
7
6
9
10 1
11
8 12
E
06
t- -' 13
<V�
a�ysh 14
OWN
x� 15
$� 17
18
19
20
21
22
23
24
25
26
27
28
within the Seal Beach city limits and deliver them as described in sub-
section 2.0 below, except that Long Beach shall have no obligation to
accept stray animals or pets delivered to the Long Beach animal shelter by I
residents of Seal Beach;
V. To promptly pick -up and care for injured animals and to
pick -up and dispose of dead animals;
vi. To issue license tags and license receipts to residents
of Seal Beach;
vii. To perform such duties with respect to the regulation
and protection of animals within Seal Beach as are specified in Chapter
7.05 of the Municipal Code, or as may be directed from time to time by the
City Manager of Seal Beach, or his/her designee;
viii. To maintain a telephone with a listed number which will
be answered twenty -four hours every day;
ix_ To canvass households in Seal Beach during the term
of this Agreement to insure that all animals required to be licensed are, in
fact, licensed.
Long Beach will provide the services listed above for an amount of
time that averages approximately three (3) hours per day, or twenty -one (21)
hours per week, except that requests for resonses and telephone response
services shall not be declined because Long Beach's services provided exceed j
the expected averages in any given week. 1
C. Long Beach shall deliver to the Seal Beach Animal Care
Center, 1700 Adolfo Lopez Drive, Seal Beach, CA 90740 all animals that Long
Beach impounds in Seal Beach and all animals delivered to the Long Beach
animal shelter which were found or kept within the City limits of Seal Beach.
Pursuant to the contract identified in Section 6, the Seal Beach Animal Care
Center shall hold the animals in accordance with Seal Beach ordinances and State
3
ADS.mp At 5-04H
DOC
1
2
3
4
5
6
7
8
9
10
11
>
zb 12
< ^Ng 13
> '8
14
e 15
& 16
17
18
19
20
21
22
23
24
25
26
27 1
M
laws relating to the keeping, harboring and disposition of animals, except that the
following animals will not be delivered to the Seal Beach Animal Care Center but
will be handled by Long Beach: (1) animals that require quarantine; (ii) animals
impounded as evidence in criminal cases; (iii) animals impounded In a case
alleging that the animal is vicious; (iv) animals that are prohibited by federal, state
or local law to be owned or kept by private citizens; and (v) animals in the class
Aves (birds) or the class Mammalia (mammals) that are not normally domesticated
in California or that are not native to California.
D. Except as provided in paragraph C. above, Long Beach shall
have no obligation under this Agreement to accept animals impounded in the city
limits of Seal Beach or animals brought to the Long Beach animal shelter after
being found or kept within the city limits of Seal Beach.
E. Long Beach shall furnish and supply all labor. supervision,
equipment and supplies necessary to furnish the level of service to be rendered
hereunder. In the event that supplies, stationery, forms, decals, notices, citations,
or any other material must be used that carries the name of Seal Beach, same
shall be supplied by Seal Beach at its own cost and expense.
F. With regards to coyotes, Long Beach ACS will respond to
emergency situations involving public safety, sick or injured animals, provide data
collection and monitoring, provide public education materials, and administrative
support. Long Beach ACS will not perform or participate in any way with trapping
and euthanizing coyotes in the City of Seal Beach unless there is a documented
attack on a human and only in coordination with the Department of Fish and
Wildlife.
3. INDEMNIFICATION. Pursuant to Government Code Section 895.4,
Long Beach shell indemnify, defend, and hold Seal Beach harmless from any liability
imposed for injury (as defined by Government Code Section 810.8) occurring by reason
of any acts or omissions on the part of Long Beach under or in connection with any work.
4
AOS:mO AIG -OC455
LMepOC1Y4W32WJPDo =221P02514O55S i Oi OOC
1!
2�
3
4
5
6i
7,
B
9
10
11
w _S 12
o
Yr3' 13
14
c� 15
�g 16
000 17
n
18
19
20
21
22
23
24
25
26
27
28
authority, or jurisdiction delegated to or performed by Long Beach under this Agreement
and Seal Beach shall indemnify, defend, and hold Long Beach harmless from any liability
imposed for injury (as defined by Government Code Section 810.8) occurring by reason
of any acts or omissions on the part or Seal Beach under or in connection with any work,
authority, or jurisdiction performed by to Seal Beach under this Agreement.
4. FEES.
A. For and in Consideration of the rendition of services pursuant
to this Agreement, Long Beach shall be entitled to and shall retain any and all
license fees and other fees authorized by the Seal Beach ordinances and
resolutions relating to animal control. In addition, Long Beach shall be entitled to
and shall retain all monies that it collects for the impounding, boarding, and
placement of animals. The fees for the impounding, boarding, and placement of
animals shall be those set forth in Long Beach's fee resolution, as periodically
amended, and as adopted by the Long Beach City Council. Long Beach shall
provide current copies of such free resolution to Seal Beach from time to time.
B. Seal Beach shall retain all fines established by the Seal
Beach Municipal Code for violations of animal control ordinances as set forth in
Seal Beach's Municipal Code and /or Comprehensive Fee Resolution.
C. Compensation Schedule.
i. Year One (1). In the event and to the extent that the
total amount of any and all fees retained by Long Beach does not equal or
exceed One Hundred Fifty Eight Thousand One Hundred Ninety Dollars
(S158,190.00) ( "Annual Compensation ") on June 30 of the first year period
of July 1, 2016 through June 30, 2017, then Seal Beach shall pay to Long
Beach the difference between the total fees as set forth in Section 4.A. and
Annual Compensation. Payment of the difference shall be made on or
before July 31 of that same year. In the event and to the extent that the
total amount of all license fees retained by Long Beach exceeds Annual
5
ADS M A 10.00400
L DOC i
z 5
C
e<�
yUy�
4Uy��
uC
c �
W emu.
U
n
1
2
3
4
5
6
7
6
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
28
27
28
I
Compensation on June 30 of that same year, then the excess shall be
divided equally between Long Beach and Seal Beach.
ii. Year Two (2). Annual Compensation shall be adjusted
by the percent change in the Consumer Price index (CPI) for All Urban
Consumers, All Items, Base Period 1982 -84 =100, for the Los Angeles -
Rivers ide- Orange County, CA Area (February 2017 to February 2018), as
published by the United States Department of Labor. Bureau of Labor
Statistics (CUURA421SAO), which shall not be less than zero (0) and shall
not exceed eight percent (8%) ( "Adjusted Annual Compensation "). In the
event and to the extent that the total amount of any and all fees retained by
Long Beach does not equal or exceed Adjusted Annual Compensation on
June 30 of the second year period of July 1, 2017 through June 30, 2018,
then Seal Beach shall pay to Long Beach the difference between the total
fee as set forth in Section 4.A. and Adjusted Annual Compensation.
Payment of the difference shall be made on or before July 31 of that same
year. In the event and to the extent that the total amount of all license fees
retained by Long Beach exceeds Adjusted Annual Compensation on June
30 of that same year, then the excess shall be divided equally between
Long Beach and Seal Beach."
D. Compensation in the Event of Termination. In the event of
termination of this Agreement pursuant to Section 7 or Section 9, Long Beach
shall retain fees as compensation for services provided by Long Beach through
the effective date of the termination.
i. Year One (1). In the event and to the extent that the
total amount of any and all fees retained by Long Beach to the effective
date of termination does not equal or exceed one twelfth (1112) of the
Annual Compensation for each of the number of months that the
Agreement has been in effect prior to June 30, 2017, then Seal Beach shall
6
ADS mE A15 -=455
L APPMYL,w31WIPDC =221P025 00bIS109.00C
T a�
c L)
W 26
�< f
a
W C
U
U r�
n
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
pay to Long Beach the difference between the total fees as set forth in
Section 4.A. to the effective date of termination and the dollar figure
obtained by multiplying one twelfth (1/12) of the Annual Compensation
times the number of months the Agreement was in effect between July 1,
2016 through June 30, 2017. A partial month shall be deemed a full month
Payment of the difference shall be made within thirty (30) days after the
effective date of termination. Any excess fees shall be paid to Seal Beach
within thirty (30) days of the effective date of termination.
H. Year Two (2). In the event and to the extent that the
total amount of any and all fees retained by Long Beach to the effective
date of termination but prior to June 30. 2018 does not equal or exceed one
twelfth (1/12) of the Adjusted Annual Compensation for each month that the
Agreement has been in effect until June 30, 2018, then Seal Beach shall
pay to Long Beach the difference between the total fees as set forth in
Section 4.A. to the effective date of termination and the dollar figure
obtained by multiplying one twelfth (1/12) of the Adjusted Annual
Compensation times the number of months the Agreement was in effect
between July 1, 2017 through June 30, 2018. A partial month shall be
deemed a full month. Payment of the difference shall be made within thirty
(30) days after the effective date of termination. Any excess fees shall be
paid to Seal Beach within thirty (30) days of the effective date of
termination."
E. Payments. Long Beach shall prepare and submit a bill to
Seal Beach every quarter, the first quarterly bill being submitted to Seal Beach on
or about October 1, 2016. Upon receipt of these quarterly bills, Seal Beach
agrees to make timely payments to Long Beach. In like manner, Long Beach
agrees to make timely payments to Seal Beach upon receipt of its bill for any
amounts owed to it as part of this Agreement.
7
ADS no A18.0 +55
�MCwcrou .:xn•�now�caxaPaxe�cuee+oaooc
1
i
5. ENFORCEMENT. Seal Beach shall cooperate with Long Beach to
2
the fullest extent possible to enforce all Seal Beach ordinances relating to animal control
3
and to enable Long Beach to collect the fees due to Long Beach pursuant to this
4
Agreement.
5
6. SEAL BEACH ANIMAL CARE CENTER. During the term of this
5
Agreement, Seal Beach will enter and keep In effect a contract with The Friends of the
7
Seal Beach Animal Care Center, or other suitable entity, that requires the Seal Beach
8
Animal Care Center to accept animals from employees working in the Long Beach ;
9
Bureau of Animal Care Services, requires the Seal Beach Animal Care Center to hold the
10
animals in accordance with Seal Beach ordinances and State laws relating to the
11
keeping, harboring and disposition of animals, except as described in Section 2.0 above,
12
and requires the Seal Beach Animal Care Center to provide kennels, animal shelters, and ;
r a
13
related services to enable Seal Beach to meet its obligations under this Agreement to
' U i
U i
14
accept animals impounded by Long Beach within the city limits of Seal Beach and to I
W 58
15
accept animals brought to the Long Beach animal shelter which were found within the city
16
limits of Seal Beach. Seal Beach will give any notices required by law regarding
o"p
17
destruction of animals and use humane methods in their destruction.
18
Failure of Seal Beach to enforce its contract with the Seal Beach Animal
19
Care Center within three (3) days after notice from Long Beach that the Seal Beach
20
Animal Care Center has refused to accept animals from Long Beach as described above
21
shall be a material breach of this Agreement between Seal Beach and Long Beach which
22
entitles Long Beach to terminate this Agreement.
23
7. ORDINANCES.
24
A. The Long Beach Municipal Code regulating animals will have
25
no force or effect or application to the services provided by Long Beach in Seal
26
Beach under this Agreement.
27
B. If the animal control ordinances of Seal Beach are amended
28
during the term of this Agreement, then Seal Beach shall, within ten (10) days after 4
8
ADS"A15.CO455
L% postClyLa x021WPDti13022�P028=885109 DOC
—4
i
'2FSS
�cAU
WLO rs
ou�
10
li
12
13
14
15
16
17
1B
19
20
21
22
23
24
25
26
27
28
employees of Long Beach, and will not provide any of the usual and customary benefits
or privileges for employees of Long Beach, including but not limited to compensation.
IN WITNESS WHEREOF, the parties have caused this document to be duly
executed with all formalities required by law as of the date first stated above.
(� IDI i
"i 4816
CITY OF SEAL BEACH, a municipal
corporation
By
-Till 1141211M City t ana e
Seal Beach" ac
This Agreement is approved as to fo 2".
By
Z e City Attorney
Z 201
This Agreement is approved
ADS Mb A16-00.65
L ooc
CITY OF LONG BEACH, a municipal
corporation
EXECUTED PUF�SUANT
By TTHHE SECTION
City Manager
'roVvT Mod-iCOL j
"Long Beach" Assistant City Managr
as to form on A/ /0 . 201JE'.
CHAR ARK
LES P IN. C ey
By
puty rrA-ro
11
Attachment "B"
Animal Care Services Bureau
June 14, 2017
CITY OF LONG BEACH
DEPARTMENT OF PARKS, RECREATION AND MARINE
7700 E. Spring SL Long Beach, CA 90615 (562) 570 -7367 - FAX (562) 570 -3053
Steve Bowles, Commander
City of Seal Beach
911 Seal Beach Blvd.
Seal Beach, CA 90740
Commander Bowles,
Per your request, I am pleased to provide you with costs to increase our services to
provide a full time dedicated Animal Control Officer for the City of Seal Beach. Our
costs to provide the increased services are;
Fully Loaded Animal Control Officer with equipment, uniform and training is $82,000.
We have two vehicle options.
1) Standard ACO truck is $105,000 for first year acquisition and monthly fuel and
maintenance charges. After the first year, the cost is approximately $33,000 per year for
fuel, maintenance and replacement costs ($14,000 of this amount goes towards
replacement costs which is a 6 year cycle)
2) 4x4 Chevy Colorado truck with smaller compartment (Should work better to drive on the
sand) is $82,000 for first year acquisition and monthly fuel and maintenance charges.
After the first year, the cost is approximately $29,000 per year for fuel, maintenance and
replacement costs ($10,000 of which goes towards replacement which is a 6 year cycle).
We did our absolute best to provide an accurate estimated cost for the increased services. The
costs listed above would be in addition to the existing contract amount. Please consider these
amounts as being reliable for the purposes of providing a report to your City Council and City
Manager. However, please note that depending on the amount of time that passes between
now and when these increases are approved by the City of Seal Beach, costs can change.
Additionally, any official proposal made to the City of Seal Beach would need to be approved
by the Long Beach City Council and it is possible that this could affect the final amount as well.
Sincerely,
Ted Stevens, Manager
Animal Care Services Bureau
Attachment "C"
1
2
3
4
6
7
6
c
1C
11
12
1:
Seal Beach Animal Control Services Bureau
Item
Start Up/One
Time Expense
On Going
Yearly
Expense
FT Animal Officer Salary
$ 101,300
FT Sr. Animal Officer Salary
$ 121,200
1,000 HR PT Office Assistant
$ 26,460
Training
$ 12,000
Overtime (200 hours)
$ 12,000
Stand By Pay (One Officer, 20 Hours per week)
$ 41,400
Uniforms /Equipment
$
35,000
$ 6,000
2 Specialized Vehicles
$
150,000
$ 24,000
Computers in Vehicles
$
8,000
$ 1,000
Dispatch/Tracking /License Computer Program*
$
9,800
$ 9,600
Dog License Program Administration
$
2,200
$ 48,000
As Needed Supplies
$
6,000
$ 6,000
Veterinary Consultant/Emergency Care
$ 25,000
$
$
211,000
211,000
$ 433,960
$ 433,960
Projected Revenue Offset from Dog License Program
$ (42,000)
Total Cost with Offset
$
211,000
$ 391,960
FIRST YEAR: Total Cost for Startup and Ongoing Animal Control $ 644,960
Net Licensing Revenue $ (42,000)
Actual costs including Licensing Revenue $602,960
SECOND YEAR+ Cost for Ongoing Animal Control $ 433,960
Net Licensing Revenue $ (42,000)
Actual Costs including Licensing Revenue $391,960
Costs are estimated
Actual costs for items listed with an asterisk ( *) might be lower than the amount reflected.