DHS General

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$374,783$31,5028%   
457 Plan Matching Expense$1,477$1309%   
Advertising and Legal Publications Services$250     
Books and periodicals$500     
Business Trips & Meetings$27,850$1751%   
Computer Licenses$1,710     
Contractual Services$15,600     
Custom Printed Form Services$1,975     
Data processing services$3,000     
DHS Emergency Assistance $10,000     
Employee Tuition and Training$19,100     
Fed Grant Incentives   $33,320  
Fed Grant LEAP    $3,500  
Fed Grant Misc.   $5,000  
Fed Grant Other    $335,678  
Fed Grant TANF   $401,000  
Federal Grant Fed Grt Foster Care Fees Retaind   $100  
Federal Grant TANF Recovery    $480$20%
Fleet Charges MP Fee-light Veh/Equip$41,956     
Fleet Charges MP Light Fuel Services$3,410     
Food$5,690     
Food Misc. Non-employee Food$400     
Health insurance prem-Employer $1,325,156$220,86017%   
Interdepartmental Postage$3,914     
Life/AD&D Insurance/LTD$30,763     
Maintenance Contracts$6,226     
Medicare$70,082$5,6238%   
Memberships and Dues$8,578$8089%   
Office supplies $3,750     
Operating supplies$10,150$500%   
Other Purchased Services$107,196$9001%   
Postage & PO Box Rental$163     
Restitution   $15,000  
Social Security taxes$298,661$24,0438%   
State Grants Incentives   $42,347  
State Grants Administration   $1,472,523  
State Grants Adult Protection Services   $110,288  
State Grants Allocations   $1,744,012  
State Grants CORE 100% Reimbursement   $222,863  
State Grants CORE Regular 80/20 Reimbursement   $35,398  
State Grants FE Child   $4,000  
State Grants Incentives - Child Support   $22,000  
State Grants Other    $470,468  
State Grants SEA   $15,000  
Telephone services Misc$14,807$9626%   
Vehicle Repair & Maint Services Car Washes$1,008     
Wages-overtime$40,000$1,1713%   
Wages-regular$4,793,269$400,9578%   
Workers' compensation$5,274$3,91274%   
Total:$7,226,698$691,09210%$4,932,977$20%