DHS General

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$364,714$279,24277%   
457 Plan Matching Expense$1,477$1,05571%   
Advertising and Legal Publications Services$500     
Books and periodicals$700$24735%   
Business Trips & Meetings$34,050$11,75035%   
Computer Licenses$1,610$37023%   
Contractual Services$25,600$1,3805%   
Custom Printed Form Services$2,950$1,39247%   
Data processing services$3,000$1,99166%   
DHS Emergency Assistance $20,000$12,69763%   
Donations/Contributions$10,000$10,000100%   
Employee Tuition and Training$25,250$4,37017%   
Fed Grant Incentives   $33,320$32,51498%
Fed Grant LEAP    $3,500$50114%
Fed Grant Misc.   $10,000$1,14411%
Fed Grant Other    $307,916$228,95574%
Fed Grant TANF   $325,000$278,52986%
Federal Grant Fed Grt Foster Care Fees Retaind   $100$2,1402140%
Federal Grant TANF Recovery    $480$11223%
Fleet Charges MP Fee-light Veh/Equip$29,624$20,89171%   
Fleet Charges MP Light Fuel Services$4,618$2,05845%   
Food$5,690$5,02588%   
Food Misc. Non-employee Food$500     
Health insurance prem-Employer $1,275,120$1,168,86092%   
Interdepartmental Postage$3,740$2,73173%   
Life/AD&D Insurance/LTD$23,808$20,59587%   
Maintenance Contracts$7,872$4,09552%   
Medicare$68,136$50,41674%   
Memberships and Dues$8,216$7,97597%   
Office supplies $4,250$3,16975%   
Operating supplies$13,050$4,86937%   
Other Purchased Services$88,296$58,56366%   
Postage & PO Box Rental$185$7842%   
Restitution   $12,000$14,115118%
Social Security taxes$290,293$215,57374%   
State Grants Incentives   $42,675$16,73939%
State Grants Administration   $1,152,868$1,111,83296%
State Grants Adult Protection Services   $99,419$63,93364%
State Grants Allocations   $1,601,899$1,243,15978%
State Grants CORE 100% Reimbursement   $217,265$154,47071%
State Grants CORE Regular 80/20 Reimbursement   $68,349  
State Grants FE Child   $4,000$3,59990%
State Grants Incentives - Child Support   $20,000$17,53788%
State Grants Other    $440,000$372,60685%
State Grants SEA   $15,000$3,15621%
Telephone services Misc$14,215$9,17265%   
Vehicle Repair & Maint Services Car Washes$1,008$212%   
Wages-overtime$40,000$23,97260%   
Wages-regular$4,659,063$3,556,01876%   
Workers' compensation$4,313$4,873113%   
Total:$7,031,848$5,483,44778%$4,353,791$3,545,03981%