Wisconsin Department of Workforce Development
Last Refresh:
12/6/2007
Contract Balance Report as of JANUARY 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$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
0134Refugee Cash Assistance200601200712$0.00$2,059.00N/A$0.00$2,059.00$0.00$0.00NOT CAPPED$0.00
0700Children First  - W-2 Related200601200712$121,200.00$68,800.0056.77 %$0.00$68,800.00$0.00$0.00$52,400.00$0.00
2100W2 Administration200601200712$153,911.00$72,724.2847.25 %$0.00$72,724.28$0.00$0.00$81,186.72$0.00
2200W-2 Services200601200712$1,628,296.00$817,468.2750.20 %$0.00$816,682.27$786.00$0.00$810,827.73$0.00
2304Job Access Loans200601200712$28,376.00$12,304.1243.36 %$0.00$12,304.12$0.00$0.00$16,071.88$0.00
2305Repayment  W2 Job Access Loans200601200712$0.00$(1,559.03)N/A$0.00$(1,559.03)$0.00$0.00NOT CAPPED$0.00
2312Contracted Child Care - W-2 Related200601200712$159,272.00$86,357.1354.22 %$0.00$86,357.13$0.00$0.00$72,914.87$0.00
2328W-2 Emergency Assistance (EA) Payme200601200712$0.00$140,125.74N/A$0.00$140,125.74$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$970,080.0056.67 %$0.00$0.00$970,080.00$0.00$741,638.00$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$11,313.1822.63 %$0.00$0.00$11,313.18$0.00$38,686.82$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 Summarized200601200712$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
9025Net Collections Activity-Summary200701200712$0.00$0.00N/A$0.00$0.00$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$2,208,811.69N/A$0.00$1,226,632.51$982,179.18$0.00$1,904,453.02$(0.00)