Policy and Partnership

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$44,504$27,58462%   
457 Plan Matching Expense$30$2172%   
Business Trips & Meetings$1,300$35828%   
Claim settlements   $10,000$10,429104%
Computer Licenses$100     
Employee Tuition and Training$4,200$1,63939%   
Food$2,000$29315%   
Food Projects$35,800$18,67252%   
Health insurance prem-Employer $148,101$98,73667%   
Life/AD&D Insurance/LTD$2,670$1,53758%   
Local/Corporate Grants   $43,387$112,000258%
Local/Corporate Grants Programs/Projects   $200,000$200,000100%
Medicare$8,127$4,83159%   
Office supplies $150     
Operating supplies$1,500$262%   
Operating Supplies Projects Projects$58,260$12,84122%   
Other Purchased Services$250     
Other purchased services-proj Projects$517,500$164,18132%   
Social Security taxes$34,749$20,65659%   
State Grants   $306,021$155,94351%
Telephone services Misc$3,079$1,79658%   
Telephone services Telephone-projects$1,440$84058%   
Tuition and training-programs Training-Programs$19,000$3,15517%   
Wages-regular$473,177$292,77862%   
Wages-temporary$87,290$54,61363%   
Workers' compensation$487$46796%   
Total:$1,443,714$705,02449%$559,408$478,37286%