Laserfiche WebLink
PROGRAM BUDGET <br />Expenses <br />i <br />Revenue Over / (Under) Expenditures <br />FY 19/20 <br />ACTUAL <br />FY 20/21 <br />TOTAL <br />BUDGETED <br />FY 21/22 <br />PROPOSED <br />BUDGET <br />Percentage <br />Change <br />+ or (-) <br />Salaries <br />ACTUAL <br />TOTAL <br />PROPOSED <br />Change <br />Subcontractor Wages <br />BUDGETED <br />BUDGET <br />+ or (-) <br />Employee Benefits <br />Payroll Taxes <br />Professional Fees <br />dministrativeCosts <br />Advertising <br />Audit Expense <br />Educational Materials <br />Equipment: Rental & Maintenance <br />Food & Nutrition <br />Insurance <br />Occupancy <br />OfficeSupplies <br />Postage/Shipping <br />Printing & Publications <br />Specific Assistance to Individuals <br />Subscription/Dues/Members hips <br />Telephone <br />Travel/Conferences/Training <br />Travel -Daily Mileage Reimbursement <br />Utilities <br />Other <br />Total <br />e <br />Equipment Purchases: Capital Expense <br />i <br />Revenue Over / (Under) Expenditures <br />94 <br />CSAC FY22 CORE APPLICATION - 12 <br />FY 19/20 <br />FY 20/21 <br />FY 21/22 <br />Percentage <br />ACTUAL <br />TOTAL <br />PROPOSED <br />Change <br />BUDGETED <br />BUDGET <br />+ or (-) <br />REVENUES OVER / UNDER <br />EXPENDITURES <br />94 <br />CSAC FY22 CORE APPLICATION - 12 <br />