|
|
 |
FINANCIAL REPORT
|
|
|
|
|
|
Source Receipts |
Fiscal Year |
Fiscal Year |
Fiscal Year |
|
Dec 1 - Nov 30 |
2004 |
2005 |
2006 |
|
Federal Grants |
196,424.54 |
211,071.17 |
185,787.12 |
|
State Grants |
678,113.94 |
667,360.85 |
821,127.29 |
|
Fees |
255,447.37 |
246,733.42 |
395,906.47 |
|
County Funds |
140,469.34 |
140,4453.10 |
155,695.21 |
|
Interest |
7,585.22 |
9,366.31 |
9,834.52 |
|
Total Receipts |
1,278,040.41 |
1,274,984.85 |
1,568,350.61 |
|
|
|
|
|
|
Division Receipts |
Fiscal Year |
Fiscal Year |
Fiscal Year |
|
Dec 1 - Nov 30 |
2004 |
2005 |
2006 |
|
Nursing |
651,205.29 |
645,040.51 |
892,171.48 |
|
Environmental Health |
67,696.75 |
55,572.50 |
54,176.25 |
|
Behavioral Health |
377,049.45 |
392,219.17 |
421,122.01 |
|
Administrative |
182,088.92 |
182,152.67 |
200,880.87 |
|
Total Receipts |
1,278,040.41 |
1,274,984.85 |
1,568,350.61 |
|
|
|
|
|
|
Division Expenses |
Fiscal Year |
Fiscal Year |
Fiscal Year |
|
Dec 1 - Nov 30 |
2004 |
2005 |
2006 |
|
Nursing |
602,114.68 |
588,687.69 |
771,530.97 |
|
Environmental Health |
57,817.90 |
58,295.47 |
63,221.82 |
|
Behavioral Health |
364,724.72 |
392,701.90 |
437,941.57 |
|
Administrative |
165,618.06 |
170,221.36 |
196,841.97 |
|
Total Expenses |
1,190,275.36 |
1,209,906.42 |
1,469,536.33 |
|
Income Specific Receipts |
Fiscal Year |
Fiscal Year |
Fiscal Year |
|
Dec 1 - Nov 30 |
2004 |
2005 |
2006 |
|
WIC |
86,000.00 |
96,700.00 |
105,100.00 |
|
Family Case Management |
111,296.00 |
97,900.00 |
99,200.00 |
|
FCM Federal Match |
76,324.54 |
88,484.76 |
91,115.98 |
|
Healthy Kids |
58,419.90 |
46,083.79 |
107,568.70 |
|
Teen Parent Services |
21,690.00 |
27,380.00 |
30,335.00 |
|
Diabetes |
2,500.00 |
0.00 |
0.00 |
|
Teenage Pregnancy Prevention |
13,380.00 |
12,100.00 |
0.00 |
|
Illinois Tobacco Free Communities |
19,600.00 |
20,000.00 |
20,000.00 |
|
Vision & Hearing |
620.00 |
610.00 |
960.00 |
|
Health Occupations
Teaching |
0.00 |
0.00 |
8,120.14 |
|
School Health |
43,755.08 |
46,842.10 |
50,893.82 |
|
Lead Screening |
3,168.75 |
4,093.35 |
3,242.75 |
|
Genetics |
9,404.12 |
10,621.17 |
6,301.83 |
|
Women's Health |
13,819.03 |
12,102.70 |
8,094.26 |
|
Drug Screenings |
26,692.00 |
34,326.85 |
159,701.00 |
|
CIPS Nursing |
76,453.82 |
50,600.00 |
52,118.00 |
|
Bio-terrorism |
25,830.70 |
40,727.70 |
35,132.55 |
|
KidCare |
1,800.00 |
1,150.00 |
1,400.00 |
|
TB Fees |
3,590.00 |
4,610.00 |
4,180.00 |
|
Lab & Drawing Fee |
19,686.29 |
23,022.12 |
25,680.60 |
|
Pandemic Flu |
0.00 |
0.00 |
9,430.51 |
|
Local Health Protection |
52,009.00 |
52,070.00 |
65,349.50 |
|
Vector Control |
9,000.00 |
12,000.00 |
0.00 |
|
Potable Water |
800.00 |
262.50 |
562.50 |
|
Mosquito
Prevention |
1,000.00 |
0.00 |
1,000.00 |
|
Office of Mental Health Basic |
| |