GENERAL FUND |
BUDGET |
EXPENDITURES |
SOCIAL SERVICES CONTRACTS |
Basic Needs |
Grants to subrecipients |
$7,519,375.00 |
$1,678,812.52 |
Interdepartmental reimbursements |
($460,000.00) |
$0.00 |
|
$7,059,375.00 |
$1,678,812.52 |
|
Behavioral Health |
Grants to subrecipients |
$7,189,915.00 |
$3,306,891.66 |
|
$7,189,915.00 |
$3,306,891.66 |
|
Child & Youth |
Grants to subrecipients |
$10,024,712.00 |
$2,444,006.66 |
Services-other |
$150,000.00 |
$0.00 |
|
$10,174,712.00 |
$2,444,006.66 |
|
Community Planning |
Consultant-others |
$65,000.00 |
$0.00 |
Grants to subrecipients |
$430,696.00 |
$258,636.62 |
Memberships |
$35,000.00 |
$14,000.00 |
Services-other |
$113,000.00 |
$0.00 |
|
$643,696.00 |
$272,636.62 |
|
HIV |
Grants to subrecipients |
$645,191.00 |
$184,757.11 |
|
$645,191.00 |
$184,757.11 |
|
Health Equity Contracts |
Educational/promotional |
$0.00 |
$9,000.00 |
Grants to subrecipients |
$3,926,008.00 |
$156,810.17 |
|
$3,926,008.00 |
$165,810.17 |
|
Homelessness |
Administrative leave |
$0.00 |
$12,844.00 |
Comp time used |
$0.00 |
$918.00 |
Drainage fee expense |
$0.00 |
$691.18 |
Electric services |
$0.00 |
$5,777.03 |
FICA tax |
$0.00 |
$6,494.87 |
Food/Ice |
$0.00 |
$1,150.61 |
Garbage/refuse collection |
$0.00 |
$1,090.74 |
Gas/heating fuels |
$0.00 |
$2,463.45 |
Grants to subrecipients |
$27,571,989.00 |
$2,755,773.73 |
Holidays worked |
$0.00 |
$249.60 |
Household/cleaning supplies |
$0.00 |
$4,988.69 |
Insurance-temporary employees |
$0.00 |
$2,738.32 |
Interdepartmental reimbursements |
($787,494.00) |
$0.00 |
Laundry expense |
$0.00 |
$87,639.08 |
Maintenance-buildings |
$0.00 |
$26,685.51 |
Medicare tax |
$0.00 |
$1,518.98 |
Office supplies |
$0.00 |
$62.97 |
Overtime |
$0.00 |
$46.80 |
Services - Contractual Electrical |
$0.00 |
$834.35 |
Services-Dumpster Collection |
$0.00 |
$614.78 |
Services-internet/cable |
$0.00 |
$579.16 |
Services-janitorial |
$0.00 |
$153.06 |
Services-pest control |
$0.00 |
$1,607.00 |
Services-security |
$0.00 |
$231,043.13 |
Services-temporary employme |
$0.00 |
$109,104.62 |
Sick pay |
$0.00 |
$3,606.40 |
Small tools/minor equipment |
$0.00 |
$7,727.49 |
Stability pay |
$0.00 |
$3,000.93 |
Telephone-base cost |
$0.00 |
$799.84 |
Temporary employees |
$0.00 |
$83,740.00 |
Terminal pay |
$0.00 |
$21.28 |
Wastewater service |
$0.00 |
$5,035.33 |
Water service |
$0.00 |
$3,591.65 |
|
$26,784,495.00 |
$3,362,592.58 |
|
Workforce Development |
Grants to subrecipients |
$3,695,079.00 |
$490,433.54 |
Interdepartmental reimbursements |
($498,822.00) |
($498,822.00) |
|
$3,196,257.00 |
($8,388.46) |
|
|
|
SUSTAINABILITY FUND |
BUDGET |
EXPENDITURES |
SOCIAL SERVICES CONTRACTS |
Child & Youth |
Services-other |
$150,000.00 |
$0.00 |
|
$150,000.00 |
$0.00 |
|
|
|
TOTALS |
$59,769,649.00 |
$11,407,118.86 |
|