Early Headstart

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$61,416$50,30082%   
457 Plan Matching Expense$112$156140%   
Business Trips & Meetings$2,500$3,136125%   
Constituent Training Programs$11,021$10,45795%   
Contractual Services$75,500$38,29451%   
Employee Tuition and Training$11,021$22,402203%   
Events & Sponsorship General$6,310$4,95779%   
Fed Grant Fed pass thru   $1,198,339$795,34766%
Fleet Charges MP Fee-light Veh/Equip$8,440     
Fleet Charges MP Light Fuel Services$5,067$3,53570%   
Health insurance prem-Employer $227,442$227,442100%   
Life/AD&D Insurance/LTD$4,450$3,84987%   
Medicare$11,548$9,11579%   
Memberships and Dues$1,060$30529%   
Other Purchased Services$34,012$18,54355%   
Program supplies$4,000$2,70168%   
Social Security taxes$49,376$38,97579%   
Telephone services Misc$5,940$4,14370%   
Vehicle Repair & Maint Services Car Washes$7,200$7,200100%   
Wages-overtime$1,462$95165%   
Wages-regular$786,475$644,95482%   
Wages-temporary$8,447     
Workers' compensation$1,271$1,21896%   
Total:$1,324,070$1,092,63483%$1,198,339$795,34766%