Wisconsin Department of Workforce Development
Last Refresh:  05/22/2012
Contract Balance Report as of NOVEMBER 2009
Arbor E&T LLC
94
Contr CodeContract NameStart PeriodEnd PeriodContract AmountExpenditure Amount% SpentPrepaymentReimbursementExp not Reimb within ContractOver ContractContract BalanceCash Position
0133W2R RCMA ADMIN200801200912$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
0134W2R Refugee Cash Assistance200801200912$0.00$28,589.21N/A$0.00$28,589.21$0.00$0.00NOT CAPPED$0.00
0700CF Children First200801200912$104,000.00$97,600.0093.85 %$0.00$94,000.00$0.00$0.00$6,400.00$3,600.00
2100W2A W-2 Administration200801200912$110,170.35$101,157.0191.82 %$0.00$101,157.01$0.00$0.00$9,013.34$0.00
2200W2S W-2 Services200801200912$1,648,677.80$1,457,599.0488.41 %$0.00$1,456,793.04$806.00$0.00$191,078.76$0.00
2304W2R Job Access Loans200801200912$46,250.66$44,740.6696.74 %$0.00$36,010.72$8,729.94$0.00$1,510.00$0.00
2305W2R Repayment  W2 Job Access Loans200801200912$0.00$(12,549.18)N/A$0.00$(12,549.18)$0.00$0.00NOT CAPPED$0.00
2312CC Contracted Child Care - W-2 Rel200801200912$161,264.00$132,794.0782.35 %$0.00$132,794.07$0.00$0.00$28,469.93$0.00
2328W-2 Emergency Assistance (EA) Payme200801200912$0.00$236,280.79N/A$0.00$236,280.79$0.00$0.00NOT CAPPED$0.00
2400W2B W-2 Benefits200801200912$1,432,387.00$1,362,473.0095.12 %$0.00$0.00$1,362,473.00$0.00$69,914.00$0.00
2501W2I Advertising/Promotion (Non-Reim200801200912$15,000.00$0.00N/A$0.00$0.00$0.00$0.00$15,000.00$0.00
2502W2I Telecommunications (Non-Reimbur200801200912$50,000.00$20,492.8940.99 %$0.00$0.00$20,492.89$0.00$29,507.11$0.00
2503W2I Legal Services (Non-Reimburseab200801200912$50,000.00$0.00N/A$0.00$0.00$0.00$0.00$50,000.00$0.00
2550W2I Fraud Information200801200912$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
2610W2A Estimated Unreported Admin Exp200801200912$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
2620W2S Est Unreported Service Exp NR200801200912$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
9005ALL Net Account Receivable Summariz200601201212$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
9025ALL Net Collections Activity-Summar200901200912$0.00$(6,225.56)N/A$0.00$(6,225.56)$0.00$0.00NOT CAPPED$0.00
9288W2R Local Share AFDC Subrogation Co200901200912$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
9289W2R Local Share AFDC Estate Collect200901200912$0.00$0.00N/A$0.00$0.00$0.00$0.00NOT CAPPED$0.00
94Arbor E&T LLC  $3,617,749.81$3,462,951.93N/A$0.00$2,066,850.10$1,392,501.83$0.00$400,893.14$3,600.00