Wisconsin Department of Workforce Development
Last Refresh:
3/18/2008
Contract Balance Report as of AUGUST 2007
Arbor E&T LLC
94
Contr CodeContract NameStart PeriodEnd PeriodContract AmountExpenditure Amount% SpentPrepaymentReimbursementExp not Reimb within ContractOver ContractContract BalanceCash Position
0133RCMA ADMIN200601200712$0.00$1,200.00N/A$0.00$1,200.00$0.00$0.00NOT CAPPED$0.00
0134Refugee Cash Assistance200601200712$0.00$8,286.00N/A$0.00$8,286.00$0.00$0.00NOT CAPPED$0.00
0700Children First  - W-2 Related200601200712$121,200.00$99,600.0082.18 %$0.00$99,600.00$0.00$0.00$21,600.00$0.00
2100W2 Administration200601200712$153,911.00$112,751.2573.26 %$0.00$112,751.25$0.00$0.00$41,159.75$0.00
2200W-2 Services200601200712$1,628,296.00$1,305,820.1780.20 %$0.00$1,304,784.17$1,036.00$0.00$322,475.83$0.00
2304Job Access Loans200601200712$28,376.00$22,189.9078.20 %$0.00$22,189.90$0.00$0.00$6,186.10$0.00
2305Repayment  W2 Job Access Loans200601200712$0.00$(3,000.67)N/A$0.00$(3,000.67)$0.00$0.00NOT CAPPED$0.00
2312Contracted Child Care - W-2 Related200601200712$159,272.00$139,768.7387.75 %$0.00$139,768.73$0.00$0.00$19,503.27$0.00
2328W-2 Emergency Assistance (EA) Payme200601200712$0.00$203,174.05N/A$0.00$203,174.05$0.00$0.00NOT CAPPED$0.00
2336FSET Supplement - W-2 Related200601200712$54,916.00$29,189.0053.15 %$0.00$29,189.00$0.00$0.00$25,727.00$0.00
2400W-2 Benefits200601200712$1,711,718.00$1,439,975.0084.12 %$0.00$0.00$1,439,975.00$0.00$271,743.00$0.00
2501W-2 Advertising/Promotion (Non-Reim200601200712$15,000.00$0.00N/A$0.00$0.00$0.00$0.00$15,000.00$0.00
2502W-2 Telecommunications (Non-Reimbur200601200712$50,000.00$16,731.2033.46 %$0.00$0.00$16,731.20$0.00$33,268.80$0.00
2503W-2 Legal Services (Non-Reimburseab200601200712$50,000.00$0.00N/A$0.00$0.00$0.00$0.00$50,000.00$0.00
2550Fraud Information200601200712$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
2610Estimated Unreported Admin Exp NR200601200712$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
2620Est Unreported Service Exp NR200601200712$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
9002Audit Adjustments200601200712$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
9005Net Account Receivable Summarized200601200803$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
9025Net Collections Activity-Summary200701200712$0.00$(2,983.00)N/A$0.00$(2,983.00)$0.00$0.00NOT CAPPED$0.00
9026Filing Fee200601200712$0.00$(50.00)N/A$0.00$(50.00)$0.00$0.00NOT CAPPED$0.00
94Arbor E&T LLC  $3,972,689.00$3,372,651.63N/A$0.00$1,914,909.43$1,457,742.20$0.00$806,663.75$0.00