DHS General

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$364,714$320,55288%   
457 Plan Matching Expense$1,477$1,21082%   
Advertising and Legal Publications Services$500     
Books and periodicals$700$24735%   
Business Trips & Meetings$34,050$13,16939%   
Community Contributions$10,000$10,000100%   
Computer Licenses$1,610$1,03764%   
Contractual Services$25,600$1,4025%   
Custom Printed Form Services$2,950$1,39247%   
Data processing services$3,000$2,23775%   
DHS Emergency Assistance $20,000$12,70264%   
Employee Tuition and Training$25,250$3,84615%   
Fed Grant Incentives   $33,320$32,23797%
Fed Grant LEAP    $3,500$66319%
Fed Grant Misc.   $10,000$1,43514%
Fed Grant Other    $307,916$270,85088%
Fed Grant TANF   $325,000$353,649109%
Federal Grant Fed Grt Foster Care Fees Retaind   $100$2,1402140%
Federal Grant TANF Recovery    $480$11424%
Fleet Charges MP Fee-light Veh/Equip$29,624$23,21278%   
Fleet Charges MP Light Fuel Services$4,618$2,21648%   
Food$5,690$5,791102%   
Food Misc. Non-employee Food$500     
Health insurance prem-Employer $1,275,120$1,275,120100%   
Interdepartmental Postage$3,740$2,73173%   
Life/AD&D Insurance/LTD$23,808$20,59587%   
Maintenance Contracts$7,872$4,52557%   
Medicare$68,136$58,00685%   
Memberships and Dues$8,216$7,97597%   
Office supplies $4,250$3,55084%   
Operating supplies$13,050$7,18355%   
Other Purchased Services$88,296$63,73972%   
Postage & PO Box Rental$185$7842%   
Restitution   $12,000$14,115118%
Social Security taxes$290,293$247,97385%   
State Grants Incentives   $42,675$64,955152%
State Grants Administration   $1,152,868$1,250,911109%
State Grants Adult Protection Services   $99,419$79,94680%
State Grants Allocations   $1,601,899$1,466,60192%
State Grants CORE 100% Reimbursement   $217,265$179,90483%
State Grants CORE Regular 80/20 Reimbursement   $68,349  
State Grants FE Child   $4,000$3,80195%
State Grants Incentives - Child Support   $20,000$17,58288%
State Grants Other    $440,000$423,68996%
State Grants SEA   $15,000$3,15621%
Telephone services Misc$14,215$10,19172%   
Vehicle Repair & Maint Services Car Washes$1,008$212%   
Wages-overtime$40,000$25,59164%   
Wages-regular$4,659,063$4,081,78388%   
Workers' compensation$4,313$4,873113%   
Total:$7,031,848$6,212,94788%$4,353,791$4,165,74796%