Family Health

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$81,136$47,83159%   
457 Plan Matching Expense$819$34642%   
Business Trips & Meetings$11,300$4,14537%   
Client Services Travel General$2,010$72936%   
Contractual Services$2,250$1,05047%   
Employee Tuition and Training$13,603$5,16538%   
Fed Grant   $569,787$140,33725%
Fees Medicaid Fees   $18,363$7,95443%
Fleet Charges MP Fee-light Veh/Equip$5,572$3,33460%   
Fleet Charges MP Light Fuel Services$300     
Food$2,350$88338%   
Health insurance prem-Employer $362,598$241,73667%   
Life/AD&D Insurance/LTD$5,786$3,33258%   
Local/Corporate Grants   $21,945  
Medicare$15,149$8,52656%   
Memberships and Dues$567     
Office supplies $500$6513%   
Operating supplies$1,550$1,31985%   
Other Purchased Services$245,868$150,41661%   
Program supplies$3,450$4,297125%   
Social Security taxes$64,778$36,45856%   
State Grants   $525,676$231,34344%
State Grants Other    $6,750$3,37550%
Telephone services Misc$8,529$4,59654%   
Wages-partime$14,755$8,63959%   
Wages-regular$1,030,051$606,30859%   
Workers' compensation$2,023$1,93996%   
Total:$1,874,944$1,131,11160%$1,142,521$383,00934%