Early Headstart

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$61,354     
457 Plan Matching Expense$112     
Business Trips & Meetings$2,800     
Constituent Training Programs$11,021     
Contractual Services$250,000     
Employee Tuition and Training$11,021     
Events & Sponsorship General$6,310     
Fed Grant Fed pass thru   $1,198,339  
Fleet Charges MP Fee-light Veh/Equip$8,537     
Fleet Charges MP Light Fuel Services$4,779     
Health insurance prem-Employer $236,821     
Life/AD&D Insurance/LTD$5,750     
Medicare$11,536     
Memberships and Dues$1,060     
Office supplies $40     
Other Purchased Services$24,312     
Program supplies$4,000     
Social Security taxes$49,328     
Telephone services Misc$6,084     
Vehicle Repair & Maint Services Car Washes$1,200     
Wages-overtime$1,462     
Wages-regular$785,697     
Wages-temporary$8,447     
Workers' compensation$1,269     
Total:$1,492,940$00%$1,198,339 0%