Family Health

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$81,136$26,32632%   
457 Plan Matching Expense$819$20225%   
Business Trips & Meetings$11,300$2,62523%   
Client Services Travel General$2,010$67333%   
Contractual Services$2,250$1,05047%   
Employee Tuition and Training$13,603$1,0858%   
Fed Grant   $569,787$95,70017%
Fees Medicaid Fees   $18,363$4,66025%
Fleet Charges MP Fee-light Veh/Equip$5,572$2,22340%   
Fleet Charges MP Light Fuel Services$300     
Food$2,350$35815%   
Health insurance prem-Employer $362,598$90,65125%   
Life/AD&D Insurance/LTD$5,786$1,65829%   
Local/Corporate Grants   $21,945  
Medicare$15,149$4,71531%   
Memberships and Dues$567     
Office supplies $500$122%   
Operating supplies$1,550$1,19577%   
Other Purchased Services$245,868$104,29642%   
Program supplies$3,450$2,94985%   
Social Security taxes$64,778$20,16031%   
State Grants   $525,676$87,99217%
State Grants Other    $6,750$1,68825%
Telephone services Misc$8,529$2,58230%   
Wages-partime$14,755$5,03834%   
Wages-regular$1,030,051$333,57632%   
Workers' compensation$2,023$1,93996%   
Total:$1,874,944$603,31032%$1,142,521$190,04017%