Policy and Partnership

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$44,504$39,53989%   
457 Plan Matching Expense$30$45149%   
Business Trips & Meetings$1,300$87367%   
Claim settlements   $10,000$10,429104%
Computer Licenses$100$9595%   
Employee Tuition and Training$4,200$2,11650%   
Food$2,000$49525%   
Food Projects$35,800$21,68461%   
Health insurance prem-Employer $148,101$148,101100%   
Life/AD&D Insurance/LTD$2,670$2,31087%   
Local/Corporate Grants   $43,387$112,000258%
Local/Corporate Grants Programs/Projects   $200,000$400,000200%
Medicare$8,127$6,94085%   
Office supplies $150     
Operating supplies$1,500$262%   
Operating Supplies Projects Projects$58,260$19,07533%   
Other Purchased Services$250     
Other purchased services-proj Projects$517,500$177,50434%   
Social Security taxes$34,749$29,67485%   
State Grants   $306,021$225,25174%
Telephone services Misc$3,079$2,53082%   
Telephone services Telephone-projects$1,440$1,20083%   
Tuition and training-programs Training-Programs$19,000$8,07242%   
Wages-regular$473,177$419,82389%   
Wages-temporary$87,290$78,11489%   
Workers' compensation$487$46796%   
Total:$1,443,714$958,68366%$559,408$747,681134%