Family Health

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$81,136$60,22174%   
457 Plan Matching Expense$819$46457%   
Business Trips & Meetings$11,300$6,27456%   
Client Services Travel General$2,010$1,05052%   
Contractual Services$2,250$1,05047%   
Employee Tuition and Training$13,603$5,24839%   
Fed Grant   $569,787$155,29327%
Fees Medicaid Fees   $18,363$10,75059%
Fleet Charges MP Fee-light Veh/Equip$5,572$5,00190%   
Fleet Charges MP Light Fuel Services$300     
Food$2,350$1,31656%   
Health insurance prem-Employer $362,598$332,38792%   
Life/AD&D Insurance/LTD$5,786$5,00587%   
Local/Corporate Grants   $21,945  
Medicare$15,149$10,73471%   
Memberships and Dues$567$14626%   
Office supplies $500$6513%   
Operating supplies$1,550$1,718111%   
Other Purchased Services$245,868$150,87761%   
Program supplies$3,450$4,297125%   
Social Security taxes$64,778$45,89571%   
State Grants   $525,676$334,37864%
State Grants Other    $6,750$3,37550%
Telephone services Misc$8,529$5,73067%   
Wages-partime$14,755$10,19769%   
Wages-regular$1,030,051$763,35574%   
Workers' compensation$2,023$1,93996%   
Total:$1,874,944$1,412,96975%$1,142,521$503,79644%