Policy and Partnership

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$46,081$2,1495%   
457 Plan Matching Expense$60$46%   
Business Trips & Meetings$910     
Computer Licenses$100     
Employee Tuition and Training$1,500     
Food$1,500     
Food Projects$31,000     
Health insurance prem-Employer $186,655$16,0509%   
Life/AD&D Insurance/LTD$3,450     
Local/Corporate Grants   $121,980  
Local/Corporate Grants Programs/Projects   $200,000  
Medicare$8,413$3724%   
Office supplies $150     
Operating supplies$1,200     
Operating Supplies Projects Projects$27,650     
Other Purchased Services$45,000     
Other purchased services-proj Projects$192,500$2,5901%   
Social Security taxes$35,971$1,5904%   
State Grants   $274,180$41,10915%
Telephone services Misc$3,079     
Telephone services Telephone-projects$720     
Tuition and training-programs Training-Programs$23,000     
Wages-regular$580,177$27,0705%   
Workers' compensation$505$21142%   
Total:$1,189,621$50,0364%$596,160$41,1097%