DHS General

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$364,714$223,61661%   
457 Plan Matching Expense$1,477$84757%   
Advertising and Legal Publications Services$500     
Books and periodicals$700     
Business Trips & Meetings$34,050$7,15921%   
Computer Licenses$1,610$503%   
Contractual Services$25,600$1220%   
Custom Printed Form Services$2,950$1,39247%   
Data processing services$3,000$1,49750%   
DHS Emergency Assistance $20,000$11,41457%   
Donations/Contributions$10,000$10,000100%   
Employee Tuition and Training$25,250$1,6487%   
Fed Grant Incentives   $33,320$21,53665%
Fed Grant LEAP    $3,500$1875%
Fed Grant Misc.   $10,000$8118%
Fed Grant Other    $307,916$186,99461%
Fed Grant TANF   $325,000$227,76170%
Federal Grant Fed Grt Foster Care Fees Retaind   $100$146146%
Federal Grant TANF Recovery    $480$10823%
Fleet Charges MP Fee-light Veh/Equip$29,624$13,92747%   
Fleet Charges MP Light Fuel Services$4,618$1,52033%   
Food$5,690$4,18173%   
Food Misc. Non-employee Food$500     
Health insurance prem-Employer $1,275,120$850,08067%   
Interdepartmental Postage$3,740$1,04628%   
Life/AD&D Insurance/LTD$23,808$13,70958%   
Maintenance Contracts$7,872$2,60433%   
Medicare$68,136$40,38959%   
Memberships and Dues$8,216$7,80895%   
Office supplies $4,250$1,95446%   
Operating supplies$13,050$1,1709%   
Other Purchased Services$88,296$45,68452%   
Postage & PO Box Rental$185     
Restitution   $12,000$14,115118%
Social Security taxes$290,293$172,69859%   
State Grants Incentives   $42,675$16,52639%
State Grants Administration   $1,152,868$686,89260%
State Grants Adult Protection Services   $99,419$78,39779%
State Grants Allocations   $1,601,899$1,002,66963%
State Grants CORE 100% Reimbursement   $217,265$113,56652%
State Grants CORE Regular 80/20 Reimbursement   $68,349  
State Grants FE Child   $4,000$2,73868%
State Grants Incentives - Child Support   $20,000$10,84354%
State Grants Other    $440,000$303,35669%
State Grants SEA   $15,000$3,15621%
Telephone services Misc$14,215$7,14950%   
Vehicle Repair & Maint Services Car Washes$1,008$212%   
Wages-overtime$40,000$19,93650%   
Wages-regular$4,659,063$2,848,07761%   
Workers' compensation$4,313$4,873113%   
Total:$7,031,848$4,294,57061%$4,353,791$2,669,80061%