Policy and Partnership

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$44,504$15,76535%   
457 Plan Matching Expense$30$1241%   
Business Trips & Meetings$1,300$25119%   
Claim settlements   $10,000$10,429104%
Computer Licenses$100     
Employee Tuition and Training$4,200$1644%   
Food$2,000$1387%   
Food Projects$35,800$7,02320%   
Health insurance prem-Employer $148,101$37,02625%   
Life/AD&D Insurance/LTD$2,670$76529%   
Local/Corporate Grants   $43,387$112,000258%
Local/Corporate Grants Programs/Projects   $200,000$200,000100%
Medicare$8,127$2,74634%   
Office supplies $150     
Operating supplies$1,500     
Operating Supplies Projects Projects$58,260$2,3944%   
Other Purchased Services$250     
Other purchased services-proj Projects$517,500$68,05813%   
Social Security taxes$34,749$11,74334%   
State Grants   $306,021$67,38122%
Telephone services Misc$3,079$1,02633%   
Telephone services Telephone-projects$1,440$48033%   
Tuition and training-programs Training-Programs$19,000     
Wages-regular$473,177$167,42035%   
Wages-temporary$87,290$31,11236%   
Workers' compensation$487$46796%   
Total:$1,443,714$346,59124%$559,408$389,81170%